{"text_format":"1","workbook":"xlsx","n_sheets":76,"sheets":["Control Panel","Report","Report - Comparison","Adjustments","ROR-Model","Summaries","PROJECTED EXPENSES","EXPENSES","Rate Base","RB FORECAST","101_106 PROJECTION","108_111 Projection","PROJECTED ACC 252 (CONTR)","190_255_282 FORECAST","EDIT Amort Adj","Labor Forecast","ENERGY EFFICIENCY SERVICES ADJ","PIPELINE INTEGRITY","Other Taxes","Taxes","Und Stor","Wexpro","Tax Surcredit 2","Transition Costs","RESERVE ACCRUAL","Donations","Advertising","Incentive","Sporting Events","Revenue","Booked DEC 2020 Rev","YE Projected Rev 2019","YE Proj Rev 2019 with CET ","AVG Projected Rev 2019 adj HDD","AVG Proj Rev 2021 with CET","AVG Proj Rev 2019 ","YE Projected Rev 2020","YE Proj Rev 2020 with CET","AVG Projected Rev 2020 adj HDD","AVG Proj Rev 2020 ","AVG Proj Rev 2022 with CET","Current Rates New Norms 2020 ","Current Rates Curr Norms 2020","Other Rev","Utah Bad Debt","Capital Str","Utah Allocation","ALLOCATIONS&PRETAX","OYF Savings","RNGT -NGV Volume","Pension","Accrual True-Up","Fines","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","Labor Adjustment ROO","COS REVRUN"],"not_rendered":{"charts":4,"images":3,"macros":0,"external_links":21,"defined_names":1621,"comments":4,"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":45,"n_cols":17,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[1,"Dominion Energy",null,null,null,"DEFICIENCY"]
[null,{"$f":"F11&\" - \"&F16","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,{"$f":"Report!K13","v":6422903.0451464895}]
[null,{"$f":"\"12 Months Ended\"&\" : \"& TEXT(F12,\"mmm-yyyy\")","v":"12 Months Ended : Dec-2021"},null,null,null,"ROE"]
[null,{"$f":"\"Capital Structure\"&\" : \"&F44","v":"Capital Structure : 19-057-02 Ordered CAP STR"},null,null,null,{"$f":"+Report!J79","v":9.0501032133829623E-2}]
[]
[]
[]
[]
[null,"REPORT CHECK: MUST BE (0) ======>",{"$f":"IF((SUM(Report!F13:H74)-SUM(Report!I13:I74))<1,\"0\",\"ERROR\")","v":"0"},null,null,null,null,"Dec 2020 Unadjusted Avg Results",null,"DEC 2020 Adjusted Avg  Results",null,"DEC 2021 Adjusted Avg  Results",null,"DEC 2022 Adjusted Avg  Results CET",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"},7,{"$f":"N10&\" - \"&\"A\"","v":"7 - A"},null,1]
[null,"Jurisdiction",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q11,FALSE)","v":"Utah"},null,"Utah",null,"Utah",null,"Utah",null,"Utah",null,null,{"$f":"Q10+1","v":2}]
[null,"Scenario Title 1",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q12,FALSE)","v":"2021-12-31"},null,"2020-12-31",null,"2020-12-31",null,"2021-12-31",null,"2022-12-31",null,null,{"$f":"Q11+1","v":3}]
[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,5]
[null,null,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$10,Scenarios,Q16,FALSE)","v":"DEC 2021 Adjusted Avg  Results"},null,{"$f":"+H9","v":"Dec 2020 Unadjusted Avg Results"},null,{"$f":"+J9","v":"DEC 2020 Adjusted Avg  Results"},null,{"$f":"+L9","v":"DEC 2021 Adjusted Avg  Results"},null,{"$f":"+N9","v":"DEC 2022 Adjusted Avg  Results CET"},null,null,7]
[null,"Required Inputs and Factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[null,"Return On Equity",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q19,FALSE)","v":9.5000000000000001E-2},null,9.6108088102972805E-2,null,9.6108088102972805E-2,null,9.5000000000000001E-2,null,9.5000000000000001E-2,null,null,10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[null,"Lead-Lag Factor",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q21,FALSE)","v":-0.90500000000000003},null,-0.90500000000000003,null,-0.90500000000000003,null,-0.90500000000000003,null,-0.90500000000000003,null,null,12]
[null,"Bad Debt Ratio",null,null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q22,FALSE)","v":2.4152371538703338E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":2.4152371538703338E-3},null,{"$f":"+'Utah Bad Debt'!$G$17","v":2.4152371538703338E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.4152371538703338E-3},null,{"$f":"'Utah Bad Debt'!$G$17","v":2.4152371538703338E-3},null,null,{"$f":"Q21+1","v":13}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q22+1","v":14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"Adjustments","Go To Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[1,{"$f":"+F27","v":"AVG RB DEC 2021"},"RATE BASE",null,{"$f":"HLOOKUP($E$10,Scenarios,Q27,FALSE)","v":"Y"},{"$f":"HLOOKUP($F$10,Scenarios,Q27,FALSE)","v":"AVG RB DEC 2021"},null,"AVG RB DEC 2020","Y","AVG RB DEC 2020","Y","AVG RB DEC 2021","Y","AVG RB DEC 2022","Y",null,18]
[{"$f":"+A27+1","v":2},"Expense Dec 2021","Expense Adjustment",null,"Y","Expense Dec 2021",null,"Expense Dec 2020","N","Expense Dec 2020","N","Expense Dec 2021","Y","Expense Dec 2022","Y",null,19]
[{"$f":"+A28+1","v":3},{"$f":"+F29","v":"AVG Projected Rev 2021 with CET"},"REVENUE  ADJUSTMENT",null,"Y","AVG Projected Rev 2021 with CET",null,"Booked Rev DEC 2020","Y","Booked Rev DEC 2020","Y","AVG Projected Rev 2021 with CET","Y","AVG Projected Rev 2022 with CET","Y",null,20]
[{"$f":"+A29+1","v":4},"Underground Storage","Underground Storage",null,"Y","Underground Storage",null,"Underground Storage","Y","Underground Storage","Y","Underground Storage","Y","Underground Storage","Y",null,21]
[5,"Wexpro","Wexpro",null,"Y","Wexpro",null,"Wexpro","Y","Wexpro","Y","Wexpro","Y","Wexpro","Y",null,22]
[6,{"$f":"+F32","v":"Energy Efficiency 2021"},"Energy Efficiency",null,{"$f":"HLOOKUP($E$10,Scenarios,Q32,FALSE)","v":"Y"},"Energy Efficiency 2021",null,"Energy Efficiency 2020","Y","Energy Efficiency 2020","Y","Energy Efficiency 2021","Y","Energy Efficiency 2022","Y",null,23]
[7,"Utah Bad Debt 2021","Utah Bad Debt",null,"Y","Utah Bad Debt 2021",null,"Utah Bad Debt 2020","N","Utah Bad Debt 2020","Y","Utah Bad Debt 2021","Y","Utah Bad Debt 2022","Y",null,24]
[8,"Incentives 2021","Incentives",null,"Y","Incentives 2021",null,"Incentives 2020","N","Incentives 2020","Y","Incentives 2021","Y","Incentives 2022","Y",null,25]
[9,"Sporting Events DEC 2021","Sporting Events",null,"Y","Sporting Events DEC 2021",null,"Sporting Events DEC 2020","N","Sporting Events DEC 2020","Y","Sporting Events DEC 2021","Y","Sporting Events DEC 2022","Y",null,26]
[10,"Advertising DEC 2021","Advertising",null,"Y","Advertising DEC 2021",null,"Advertising DEC 2020","N","Advertising DEC 2020","Y","Advertising DEC 2021","Y","Advertising DEC 2022","Y",null,27]
[11,"Don & Membership DEC 2021","Donations",null,"Y","Don & Membership DEC 2021",null,"Don & Membership DEC 2020","N","Don & Membership DEC 2020","Y","Don & Membership DEC 2021","Y","Don & Membership DEC 2022","Y",null,28]
[12,"Reserve Accrual Dec 2021","RESERVE ACCRUAL",null,"Y","Reserve Accrual Dec 2021",null,"Reserve Accrual Dec 2020","N","Reserve Accrual Dec 2020","Y","Reserve Accrual Dec 2021","Y","Reserve Accrual Dec 2022","Y",null,29]
[13,{"$f":"F39","v":"2021 EDIT Adjustment"},"Edit Amort 2020",null,"Y","2021 EDIT Adjustment",null,"2020 EDIT Adjustment","N","2020 EDIT Adjustment","N","2021 EDIT Adjustment","Y","2022 EDIT Adjustment","Y",null,30]
[14,"Labor Adj","Labor Adj",null,"Y","Labor Adj",null,"Labor Adj","N","Labor Adj","Y","Labor Adj","Y","Labor Adj","Y",null,31]
[15,{"$f":"F41","v":"Pension 2021"},"Pension",null,"Y","Pension 2021",null,"Pension 2020","N","Pension 2020","Y","Pension 2021","Y","Pension 2022","Y",null,32]
[{"$f":"+A41+1","v":16},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q41+1","v":33}]
[{"$f":"+A42+1","v":17},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q42+1","v":34}]
[18,{"$f":"+F44","v":"19-057-02 Ordered CAP STR"},"Capital Structure",null,null,{"$f":"HLOOKUP($F$10,Scenarios,Q44,FALSE)","v":"19-057-02 Ordered CAP STR"},null,"Weighted Costs 19-057-02 & 13-057-05",null,"Weighted Costs 19-057-02 & 13-057-05",null,"19-057-02 Ordered CAP STR",null,"19-057-02 Ordered CAP STR",null,null,35]
[19]

{"sheet":"Report","index":1,"n_rows":79,"n_cols":14,"rows_kept":79,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[{"$f":"+'Control Panel'!B19","v":"Return On Equity"},null,null,{"$f":"+'Control Panel'!F19","v":9.5000000000000001E-2}]
[null,"(A)",null,null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)"]
[null,null,null,null,null,{"$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"},{"$f":"+'ROR-Model'!I8","v":"System"},"Jurisdiction",null,"Jurisdiction","CHECKS MUST BE (0)"]
[null,"Description",null,null,null,"2020-12-31","Total",{"$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},{"$f":"+'ROR-Model'!F363+'ROR-Model'!F365","v":415353480.35578376},{"$f":"+'ROR-Model'!G363+'ROR-Model'!G365","v":-8703278.0357838124},{"$f":"+'ROR-Model'!H363+'ROR-Model'!H365","v":0},{"$f":"+'ROR-Model'!I363+'ROR-Model'!I365","v":406650202.31999993},{"$f":"'ROR-Model'!W368","v":393293595.81999993},{"$f":"+K44*Taxes!L47","v":6422903.0451464895},{"$f":"SUM(J13:K13)","v":399716498.8651464},{"$f":"+N13-I13","v":0},{"$f":"SUM(F13:H13)","v":406650202.31999993}]
[4,null,null,"System Supplier Non-Gas Revenue",0,{"$f":"+'ROR-Model'!F364","v":83709880.818547681},{"$f":"+'ROR-Model'!G364","v":-419780.82000000012},{"$f":"+'ROR-Model'!H364","v":0},{"$f":"+'ROR-Model'!I364","v":83290099.998547673},null,null,{"$f":"SUM(J14:K14)","v":0},{"$f":"+N14-I14","v":0},{"$f":"SUM(F14:H14)","v":83290099.998547688}]
[5,null,null,"System Commodity Revenue",0,{"$f":"+'ROR-Model'!F366","v":405241606.91566861},{"$f":"+'ROR-Model'!G366","v":1925908.7167078},{"$f":"+'ROR-Model'!H366","v":0},{"$f":"+'ROR-Model'!I366","v":407167515.63237637},null,null,{"$f":"SUM(J15:K15)","v":0},0,407167515.63237643]
[6,null,null,"Pass-Through Related Other Revenue",0,{"$f":"'ROR-Model'!F501+'ROR-Model'!F505","v":11209544.944548002},{"$f":"'ROR-Model'!G501+'ROR-Model'!G505","v":0},{"$f":"'ROR-Model'!H501+'ROR-Model'!H505","v":0},{"$f":"'ROR-Model'!I501+'ROR-Model'!I505","v":11209544.944548002},null,null,{"$f":"SUM(J16:K16)","v":0},0,11209544.944548002]
[7,null,null,"General Related Other Revenue",0,{"$f":"'ROR-Model'!F502+'ROR-Model'!F506","v":3742589.4254519995},{"$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":3742589.4254519995},{"$f":"'ROR-Model'!W509","v":3597618.0766739994},null,{"$f":"SUM(J17:K17)","v":3597618.0766739994},0,3742589.4254519995]
[8,null,"Total Utility Operating Revenue",null,0,{"$f":"SUM(F13:F17)","v":919257102.46000004},-7197150.1390760131,0,{"$f":"SUM(I13:I17)","v":912059952.32092392},396891213.89667392,6422903.0451464895,403314116.94182038,0,912059952.32092404]
[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},{"$f":"'ROR-Model'!F633+'ROR-Model'!F636","v":483935220.83500111},{"$f":"'ROR-Model'!G633+'ROR-Model'!G636","v":-72078.960000000312},{"$f":"'ROR-Model'!H633+'ROR-Model'!H636","v":0},{"$f":"'ROR-Model'!I633+'ROR-Model'!I636","v":483863141.87500107},null,null,{"$f":"SUM(J22:K22)","v":0},0,483863141.87500113]
[{"$f":"+A22+1","v":12},null,null,"Wyoming",{"$f":"+F23+G23+H23-I23","v":0},{"$f":"'ROR-Model'!F635+'ROR-Model'!F637","v":16225811.843763202},{"$f":"'ROR-Model'!G635+'ROR-Model'!G637","v":1578206.8567078002},{"$f":"'ROR-Model'!H635+'ROR-Model'!H637","v":0},{"$f":"'ROR-Model'!I635+'ROR-Model'!I637","v":17804018.700470999},null,null,{"$f":"SUM(J23:K23)","v":0},0,17804018.700471003]
[{"$f":"+A23+1","v":13},null,null,"Total",{"$f":"+F24+G24+H24-I24","v":0},{"$f":"SUM(F22:F23)","v":500161032.67876434},1506127.8967077998,0,501667160.57547206,0,0,0,0,501667160.57547212]
[null,null,null,null,{"$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},{"$f":"'ROR-Model'!F650","v":-302586.19999999995},{"$f":"'ROR-Model'!G650","v":14374.306263999955},{"$f":"'ROR-Model'!H650","v":0},{"$f":"'ROR-Model'!I650","v":-288211.893736},{"$f":"'ROR-Model'!W650","v":-278211.90558308183},null,{"$f":"SUM(J27:K27)","v":-278211.90558308183},0,-288211.893736]
[16,null,null,"Distribution",0,{"$f":"'ROR-Model'!F753","v":65096509.530000001},{"$f":"'ROR-Model'!G753","v":49347.300910443693},{"$f":"'ROR-Model'!H753","v":0},{"$f":"'ROR-Model'!I753","v":65145856.830910429},{"$f":"'ROR-Model'!W753","v":62257262.826069787},null,{"$f":"SUM(J28:K28)","v":62257262.826069787},0,65145856.830910444]
[17,null,null,"Customer Accounts",0,{"$f":"'ROR-Model'!F806","v":15585750.229999997},{"$f":"'ROR-Model'!G806","v":-2602539.9397507631},{"$f":"'ROR-Model'!H806","v":0},{"$f":"'ROR-Model'!I806","v":12983210.290249236},{"$f":"'ROR-Model'!W806","v":12626164.657685509},{"$f":"+K13*'Control Panel'!F22","v":15512.834070344707},{"$f":"SUM(J29:K29)","v":12641677.491755854},0,12983210.290249234]
[18,null,null,"Customer Service & Information",1.280568540096283E-9,{"$f":"'ROR-Model'!F834","v":29859038.900000006},{"$f":"'ROR-Model'!G834","v":-29877201.235753544},{"$f":"'ROR-Model'!H834","v":0},{"$f":"'ROR-Model'!I834","v":-18162.335753538995},{"$f":"'ROR-Model'!W834","v":-57771.387335549807},null,{"$f":"SUM(J30:K30)","v":-57771.387335549807},1.280568540096283E-9,-18162.335753537714]
[19,null,null,"Administrative & General",0,{"$f":"'ROR-Model'!F902","v":33059040.539999995},{"$f":"'ROR-Model'!G902","v":6842590.8468046393},{"$f":"'ROR-Model'!H902","v":0},{"$f":"'ROR-Model'!I902","v":39901631.38680464},{"$f":"'ROR-Model'!W902","v":38565253.516506635},null,{"$f":"SUM(J31:K31)","v":38565253.516506635},0,39901631.386804633]
[20,null,null,"Total O&M Expense",0,{"$f":"SUM(F27:F31)","v":143297753},-25573428.721525222,0,117724324.27847476,113112697.70734328,15512.834070344707,113128210.54141364,0,117724324.27847478]
[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":79488060.459999993},{"$f":"'ROR-Model'!G926","v":12375454.226962639},{"$f":"'ROR-Model'!H926","v":0},{"$f":"'ROR-Model'!I926","v":91863514.686962634},{"$f":"'ROR-Model'!W926","v":88674932.905364394},null,{"$f":"SUM(J35:K35)","v":88674932.905364394},0,91863514.686962634]
[{"$f":"+A35+1","v":23},null,null,"Taxes Other Than Income Taxes",{"$f":"+F36+G36+H36-I36","v":0},{"$f":"'ROR-Model'!F934","v":27646876.140000004},{"$f":"'ROR-Model'!G934","v":1620777.9076947155},{"$f":"'ROR-Model'!H934","v":0},{"$f":"'ROR-Model'!I934","v":29267654.047694717},{"$f":"'ROR-Model'!W934","v":28160052.206120588},null,{"$f":"SUM(J36:K36)","v":28160052.206120588},0,29267654.04769472]
[{"$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":33507112.910000004},{"$f":"'ROR-Model'!G936+'ROR-Model'!G938+'ROR-Model'!G940+'ROR-Model'!G942","v":-5705998.9525378682},{"$f":"'ROR-Model'!H936+'ROR-Model'!H938+'ROR-Model'!H940+'ROR-Model'!H942","v":4929787.4703641348},{"$f":"'ROR-Model'!I936+'ROR-Model'!I938+'ROR-Model'!I940+'ROR-Model'!I942","v":32730901.42782627},{"$f":"'ROR-Model'!W936","v":31906752.457834993},{"$f":"(K13-K29)*Taxes!L41","v":1586141.6233284518},{"$f":"SUM(J37:K37)","v":33492894.081163444},0,32730901.42782627]
[{"$f":"+A37+1","v":25},null,null,"Total Other Operating Expenses",{"$f":"+F38+G38+H38-I38","v":0},{"$f":"SUM(F35:F37)","v":140642049.50999999},8290233.1821194869,4929787.4703641348,{"$f":"SUM(I35:I37)","v":153862070.16248363},148741737.56931996,1586141.6233284518,150327879.19264841,0,153862070.1624836]
[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},{"$f":"+F24+F32+F38","v":784100835.18876433},{"$f":"+G24+G32+G38","v":-15777067.642697936},4929787.4703641348,{"$f":"+I24+I32+I38","v":773253555.01643038},261854435.27666324,1601654.4573987965,263456089.73406205,0,773253555.0164305]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A41+1","v":27},"NET OPERATING INCOME",null,null,{"$f":"+F44+G44+H44-I44","v":0},{"$f":"+F18-F41","v":135156267.2712357},{"$f":"+G18-G41","v":8579917.5036219228},{"$f":"+H18-H41","v":-4929787.4703641348},{"$f":"+I18-I41","v":138806397.30449355},{"$f":"+J18-J41","v":135036778.62001067},{"$f":"+L44-J44","v":4821248.5877476931},{"$f":"L74*L77","v":139858027.20775837},0,138806397.30449352]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[{"$f":"+A44+1","v":28},"RATE BASE SUMMARY"]
[]
[{"$f":"+A47+1","v":29},"Net Utility Plant"]
[{"$f":"+A49+1","v":30},null,101,"Gas Plant In Service",{"$f":"+F50+G50+H50-I50","v":0},{"$f":"'ROR-Model'!F1113","v":3186353704.1595726},{"$f":"'ROR-Model'!G1113","v":295441961.35055625},{"$f":"'ROR-Model'!H1113","v":0},{"$f":"'ROR-Model'!I1113","v":3481795665.510129},{"$f":"'ROR-Model'!W1113","v":3355110439.1323075},null,{"$f":"SUM(J50:K50)","v":3355110439.1323075},{"$f":"+N50-I50","v":0},{"$f":"SUM(F50:H50)","v":3481795665.510129}]
[31,null,105,"Gas Plant Held For Future Use",0,{"$f":"'ROR-Model'!F1117","v":0},{"$f":"'ROR-Model'!G1117","v":0},{"$f":"'ROR-Model'!H1117","v":0},{"$f":"'ROR-Model'!I1117","v":0},{"$f":"'ROR-Model'!W1117","v":0},null,0,0,0]
[32,null,106,"Completed Construction Not Classified",0,{"$f":"'ROR-Model'!F1124","v":269216927.60000002},{"$f":"'ROR-Model'!G1124","v":-193334770.96250004},{"$f":"'ROR-Model'!H1124","v":0},{"$f":"'ROR-Model'!I1124","v":75882156.637500003},{"$f":"'ROR-Model'!W1124","v":75280592.427005336},null,75280592.427005336,0,75882156.637499988]
[33,null,108,"Accumulated Depreciation",0,{"$f":"'ROR-Model'!F1131","v":-851213105.18000007},{"$f":"'ROR-Model'!G1131","v":-31933670.066299401},{"$f":"'ROR-Model'!H1131","v":0},{"$f":"'ROR-Model'!I1131","v":-883146775.24629951},{"$f":"'ROR-Model'!W1131","v":-841636086.65646744},null,-841636086.65646744,0,-883146775.24629951]
[34,null,111,"Accumulated Amort & Depletion",0,{"$f":"'ROR-Model'!F1138","v":-6225612.9100000001},{"$f":"'ROR-Model'!G1138","v":387467.42957999994},{"$f":"'ROR-Model'!H1138","v":0},{"$f":"'ROR-Model'!I1138","v":-5838145.4804199999},{"$f":"'ROR-Model'!W1138","v":-5627124.949580445},null,-5627124.949580445,0,-5838145.4804199999]
[35,null,254,"Other Regulatory Liabilities ARC",null,{"$f":"'ROR-Model'!F1145","v":-411333934.90999997},{"$f":"'ROR-Model'!G1145","v":-19670504.588830538},{"$f":"'ROR-Model'!H1145","v":0},{"$f":"'ROR-Model'!I1145","v":-431004439.49883056},{"$f":"'ROR-Model'!W1145","v":-416290591.19356364},null,-416290591.19356364]
[36,null,"Total Net Utility Plant",null,0,{"$f":"SUM(F50:F55)","v":2186797978.759573},{"$f":"SUM(G50:G55)","v":50890483.162506275},{"$f":"SUM(H50:H55)","v":0},{"$f":"SUM(I50:I55)","v":2237688461.9220781},{"$f":"SUM(J50:J55)","v":2166837228.7597013},{"$f":"SUM(K50:K54)","v":0},{"$f":"SUM(L50:L55)","v":2166837228.7597013},0,2237688461.9220791]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A56+1","v":37},"Other Rate Base Accounts",null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"+A58+1","v":38},null,154,"Materials & Supplies",{"$f":"+F59+G59+H59-I59","v":0},{"$f":"'ROR-Model'!F1163","v":18735930.48},{"$f":"'ROR-Model'!G1163","v":2939112.4875000045},{"$f":"'ROR-Model'!H1163","v":0},{"$f":"'ROR-Model'!I1163","v":21675042.967500005},{"$f":"'ROR-Model'!W1163","v":21675042.967500005},null,{"$f":"SUM(J59:K59)","v":21675042.967500005},0,{"$f":"SUM(F59:H59)","v":21675042.967500005}]
[39,null,"164-1","Gas Stored Underground",0,{"$f":"'ROR-Model'!F1167","v":45826911.25},{"$f":"'ROR-Model'!G1167","v":-45826911.25},{"$f":"'ROR-Model'!H1167","v":0},{"$f":"'ROR-Model'!I1167","v":0},{"$f":"'ROR-Model'!W1167","v":0},null,0,0,0]
[40,null,165,"Prepayments",0,{"$f":"'ROR-Model'!F1171","v":3526163.53},{"$f":"'ROR-Model'!G1171","v":-220502.37083333265},{"$f":"'ROR-Model'!H1171","v":0},{"$f":"'ROR-Model'!I1171","v":3305661.1591666671},{"$f":"'ROR-Model'!W1171","v":3197258.7603278826},null,3197258.7603278826,0,3305661.1591666671]
[41,null,"190008","Accum Deferred Income Tax Federal",0,{"$f":"+'ROR-Model'!F1178","v":52271894.810000002},{"$f":"+'ROR-Model'!G1178","v":-1644371.8506042659},{"$f":"'ROR-Model'!H1178","v":0},{"$f":"+'ROR-Model'!I1178","v":50627522.959395736},{"$f":"+'ROR-Model'!W1178","v":48967296.858833253},null,48967296.858833253,0,50627522.959395736]
[42,null,"190009","Accum Deferred Income Tax State",0,{"$f":"+'ROR-Model'!F1185","v":12156825.140000001},{"$f":"+'ROR-Model'!G1185","v":-332309.06845416129},{"$f":"'ROR-Model'!H1185","v":0},{"$f":"+'ROR-Model'!I1185","v":11824516.071545839},{"$f":"+'ROR-Model'!W1185","v":11436755.243818879},null,11436755.243818879,0,11824516.071545839]
[43,null,"235-1","Customer Deposits",0,{"$f":"'ROR-Model'!F1190","v":-4002191.1999999997},{"$f":"'ROR-Model'!G1190","v":33865.087499999558},{"$f":"'ROR-Model'!H1190","v":0},{"$f":"'ROR-Model'!I1190","v":-3968326.1125000003},{"$f":"'ROR-Model'!W1190","v":-3841180.5383333336},null,-3841180.5383333336,0,-3968326.1125000003]
[44,null,252,"Contributions in Aid  of Construction",0,{"$f":"+'ROR-Model'!F1195","v":0},{"$f":"'ROR-Model'!G1195","v":0},{"$f":"'ROR-Model'!H1195","v":0},{"$f":"'ROR-Model'!I1195","v":0},{"$f":"'ROR-Model'!W1195","v":0},null,0,0,0]
[45,null,"253-1","Unclaimed Customer Deposits",0,{"$f":"'ROR-Model'!F1199","v":-103290.33000000003},{"$f":"'ROR-Model'!G1199","v":4705.2583333333314},{"$f":"'ROR-Model'!H1199","v":0},{"$f":"'ROR-Model'!I1199","v":-98585.071666666699},{"$f":"'ROR-Model'!W1199","v":-95352.175812012851},null,-95352.175812012851,0,-98585.071666666699]
[46,null,255,"Deferred Investment Tax Credits",0,{"$f":"'ROR-Model'!F1206","v":0},{"$f":"'ROR-Model'!G1206","v":0},{"$f":"'ROR-Model'!H1206","v":0},{"$f":"'ROR-Model'!I1206","v":0},{"$f":"'ROR-Model'!W1206","v":0},null,0,0,0]
[47,null,282,"Accum Deferred Income Taxes",0,{"$f":"'ROR-Model'!F1213+'ROR-Model'!F1220","v":-345512210.79000002},{"$f":"'ROR-Model'!G1213+'ROR-Model'!G1220","v":39321542.623718902},{"$f":"'ROR-Model'!H1213+'ROR-Model'!H1220","v":0},{"$f":"'ROR-Model'!I1213+'ROR-Model'!I1220","v":-306190668.16628116},{"$f":"'ROR-Model'!W1213+'ROR-Model'!W1220","v":-298121819.76498818},null,-298121819.76498818,0,-306190668.1662811]
[48,null,"186-7","Deferred Pension Asset",{"$f":"+F69+G69+H69-I69","v":0},{"$f":"'ROR-Model'!F1224","v":126101934.36},{"$f":"'ROR-Model'!G1224","v":-126101934.36},{"$f":"'ROR-Model'!H1224","v":0},{"$f":"'ROR-Model'!I1224","v":0},{"$f":"'ROR-Model'!W1224","v":0},null,{"$f":"SUM(J69:K69)","v":0}]
[49,null,null,"Working Capital - Cash",null,{"$f":"'ROR-Model'!F1264","v":-1732488.5838492648},{"$f":"'ROR-Model'!G1264","v":55237.819910939244},{"$f":"'ROR-Model'!H1264","v":-12223.171673094635},{"$f":"'ROR-Model'!I1264","v":-1689473.9356114205},{"$f":"'ROR-Model'!W1264","v":-1629105.7343641135},null,{"$f":"SUM(J70:K70)","v":-1629105.7343641135},0,-1689473.9356114201]
[50,null,"Total Other Rate Base Accounts",null,null,{"$f":"SUM(F59:F70)","v":-92730521.333849281},{"$f":"SUM(G59:G70)","v":-131771565.62292857},-12223.171673094635,{"$f":"SUM(I59:I70)","v":-224514310.12845102},{"$f":"SUM(J59:J70)","v":-218411104.38301763},0,-218411104.38301763,0,-224514310.12845096]
[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]
[{"$f":"+A71+1","v":51},"TOTAL RATE BASE",null,null,null,{"$f":"+F56+F71","v":2094067457.4257238},{"$f":"+G56+G71","v":-80881082.460422307},{"$f":"+H56+H71","v":-12223.171673094635},{"$f":"+I56+I71","v":2013174151.793627},{"$f":"+J56+J71","v":1948426124.3766837},null,{"$f":"+L56+L71","v":1948426124.3766837},0,2013174151.7936285]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E13:E74)","v":1.280568540096283E-9},null,null,null,null,null,null,null,0,{"$f":"SUM(F76:H76)","v":0}]
[{"$f":"+A74+1","v":52},"RETURN ON RATE BASE",null,null,null,{"$f":"F44/F74","v":6.4542461032934359E-2},null,null,{"$f":"I44/I74","v":6.8949026183762946E-2},{"$f":"J44/J74","v":6.9305567673606294E-2},null,{"$f":"'Capital Str'!F10","v":7.178000000000001E-2},{"$f":"+N77-I77","v":-4.4065651508285869E-3},{"$f":"SUM(F77:H77)","v":6.4542461032934359E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F78:H78)","v":0}]
[{"$f":"+A77+1","v":53},"RETURN ON EQUITY",null,null,null,{"$f":"(F77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":8.1840838241698827E-2},null,null,{"$f":"(I77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":8.9852774879568983E-2},{"$f":"(J77-'Capital Str'!$F$7)/'Capital Str'!$D$9","v":9.0501032133829623E-2},null,{"$f":"'Capital Str'!E9","v":9.5000000000000001E-2},{"$f":"+N79-I79","v":-8.0119366378701568E-3},{"$f":"SUM(F79:H79)","v":8.1840838241698827E-2}]

{"sheet":"Report - Comparison","index":2,"n_rows":79,"n_cols":35,"rows_kept":79,"cut":false,"hidden":false,"merged":[[4,1,4,3],[7,1,7,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,"12 Months Ended : Dec-2020",null,null,null,2020,null,null,null,null,null,null,"12 Months Ended : Dec-2021",null,null,null,2021,null,null,null,"12 Months Ended : Dec-2022",null,null,null,2022]
[{"$f":"+'Control Panel'!B19","v":"Return On Equity"},null,null,{"$f":"+'Control Panel'!F19","v":9.5000000000000001E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference","Difference","Difference"]
[null,"(A)",null,null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)",null,null,null,null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)",null,"(B)","(C)","(D)","(E)","(F)","(G)","(H)",null,"2020-2021","2021-2022","2020-2022"]
[null,null,null,null,null,"Historical",null,"Imputed","Adjusted","Utah",null,"Utah",null,null,null,null,"Historical",null,"Imputed","Adjusted","Utah",null,"Utah",null,"Historical",null,"Imputed","Adjusted","Utah",null,"Utah"]
[null,null,null,null,"CHECKS MUST BE (0)","12 Months","Adjustments","Tax","System","Jurisdiction",null,"Jurisdiction","CHECKS MUST BE (0)",null,null,null,"12 Months","Adjustments","Tax","System","Jurisdiction",null,"Jurisdiction",null,"12 Months","Adjustments","Tax","System","Jurisdiction",null,"Jurisdiction"]
[null,"Description",null,null,null,"2018-12-31","Total","Adjustment","Total","DNG Related","Deficiency","Total",null,null,null,null,"2018-12-31","Total","Adjustment","Total","DNG Related","Deficiency","Total",null,"2018-12-31","Total","Adjustment","Total","DNG Related","Deficiency","Total"]
[]
[1,"NET INCOME SUMMARY"]
[]
[{"$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},415353480.35578376,-26935572.150000002,0,388417908.20578372,375590937.15907598,1223602.4292651739,376814539.58834118,{"$f":"+N13-I13","v":0},{"$f":"SUM(F13:H13)","v":388417908.20578378},null,null,415353480.35578376,-8703278.0357838124,0,406650202.31999993,393293595.81999993,443189.30282598414,393736785.12282592,null,415353480.35578376,15504345.144216208,0,430857825.5,417243446.34999996,31439373.09071466,448682819.4407146,null,{"$f":"U13-J13","v":17702658.660923958},{"$f":"AC13-U13","v":23949850.530000031},{"$f":"AC13-J13","v":41652509.190923989}]
[4,null,null,"System Supplier Non-Gas Revenue",0,83709880.818547681,0,0,83709880.818547681,null,null,0,{"$f":"+N14-I14","v":0},{"$f":"SUM(F14:H14)","v":83709880.818547681},null,null,83709880.818547681,-419780.82000000012,0,83290099.998547673,null,null,0,null,83709880.818547681,-337132.25999999989,0,83372748.558547676,null,null,0,null,0,{"$f":"AC14-U14","v":0},{"$f":"AC14-J14","v":0}]
[5,null,null,"System Commodity Revenue",0,405241606.91566861,0,0,405241606.91566861,null,null,0,0,405241606.91566861,null,null,405241606.91566861,1925908.7167078,0,407167515.63237637,null,null,0,null,405241606.91566861,3163794.6867077998,0,408405401.6023764,null,null,0,null,0,0,0]
[6,null,null,"Pass-Through Related Other Revenue",0,11209544.944548002,0,0,11209544.944548002,null,null,0,0,11209544.944548002,null,null,11209544.944548002,0,0,11209544.944548002,null,null,0,null,11209544.944548002,0,0,11209544.944548002,null,null,0,null,0,0,0]
[7,null,null,"General Related Other Revenue",0,3742589.4254519995,0,0,3742589.4254519995,3597618.0766739994,null,3597618.0766739994,0,3742589.4254519995,null,null,3742589.4254519995,0,0,3742589.4254519995,3597618.0766739994,null,3597618.0766739994,null,3742589.4254519995,0,0,3742589.4254519995,3597618.0766739994,null,3597618.0766739994,null,0,0,0]
[8,null,"Total Utility Operating Revenue",null,0,919257102.46000004,-26935572.150000002,0,892321530.31000006,379188555.23574996,1223602.4292651739,380412157.66501516,0,892321530.31000006,null,null,919257102.46000004,-7197150.1390760131,0,912059952.32092392,396891213.89667392,443189.30282598414,397334403.19949991,null,919257102.46000004,18331007.570924006,0,937588110.03092408,420841064.42667395,31439373.09071466,452280437.51738858,null,17702658.660923958,23949850.530000031,41652509.190923989]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$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",{"$f":"+F22+G22+H22-I22","v":0},483935220.83500111,0,0,483935220.83500111,null,null,0,0,483935220.83500111,null,null,483935220.83500111,-72078.960000000312,0,483863141.87500107,null,null,0,null,483935220.83500111,48809.380000000121,0,483984030.21500111,null,null,0,null,{"$f":"U22-J22","v":0},{"$f":"AC22-U22","v":0},{"$f":"AC22-J22","v":0}]
[{"$f":"+A22+1","v":12},null,null,"Wyoming",{"$f":"+F23+G23+H23-I23","v":0},16225811.843763202,0,0,16225811.843763202,null,null,0,0,16225811.843763202,null,null,16225811.843763202,1578206.8567078002,0,17804018.700470999,null,null,0,null,16225811.843763202,2777853.0467077997,0,19003664.890471,null,null,0,null,{"$f":"U23-J23","v":0},0,0]
[{"$f":"+A23+1","v":13},null,null,"Total",{"$f":"+F24+G24+H24-I24","v":0},500161032.67876434,0,0,500161032.67876434,0,0,0,0,500161032.67876434,null,null,500161032.67876434,1506127.8967077998,0,501667160.57547206,0,0,0,null,500161032.67876434,2826662.4267077995,0,502987695.10547209,0,0,0,null,{"$f":"U24-J24","v":0},0,0]
[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",{"$f":"+F27+G27+H27-I27","v":0},-302586.19999999995,0,0,-302586.19999999995,-292087.47152626043,null,-292087.47152626043,0,-302586.19999999995,null,null,-302586.19999999995,14374.306263999955,0,-288211.893736,-278211.90558308183,null,-278211.90558308183,null,-302586.19999999995,11728.521079503484,0,-290857.67892049649,-280765.89087633451,null,-280765.89087633451,null,{"$f":"U27-J27","v":13875.565943178604},{"$f":"AC27-U27","v":-2553.9852932526846},{"$f":"AC27-J27","v":11321.58064992592}]
[16,null,null,"Distribution",0,65096509.530000001,0,0,65096509.530000001,62098326.629999995,null,62098326.629999995,0,65096509.530000001,null,null,65096509.530000001,49347.300910443693,0,65145856.830910429,62257262.826069787,null,62257262.826069787,null,65096509.530000001,2803260.2494263048,0,67899769.779426306,64874687.561959244,null,64874687.561959244,null,158936.19606979191,2617424.7358894572,2776360.9319592491]
[17,null,null,"Customer Accounts",0,15585750.229999997,-3374826.5686179181,0,12210923.661382079,11874630.951615209,2955.290048727245,11877586.241663937,0,12210923.661382079,null,null,15585750.229999997,-2602539.9397507631,0,12983210.290249236,12626164.657685509,1070.4072703832073,12627235.064955892,null,15585750.229999997,-1595578.6048068576,0,13990171.625193141,13607100.685974794,75933.541983085233,13683034.227957878,null,751533.70607030019,980936.02828928456,1732469.7343595847]
[18,null,null,"Customer Service & Information",0,29859038.900000006,-26935572.150000002,0,2923466.7500000009,2848406.9700000007,null,2848406.9700000007,0,2923466.7500000037,null,null,29859038.900000006,-29877201.235753544,0,-18162.335753538995,-57771.387335549807,null,-57771.387335549807,null,29859038.900000006,-29750171.161617488,0,108867.73838251445,67413.717820557882,null,67413.717820557882,null,-2906178.3573355507,125185.10515610769,-2780993.2521794429]
[19,null,null,"Administrative & General",0,33059040.539999995,7843237.9432609268,0,40902278.48326093,39636003.11482913,null,39636003.11482913,0,40902278.483260922,null,null,33059040.539999995,6842590.8468046393,0,39901631.38680464,38565237.254672043,null,38565237.254672043,null,33059040.539999995,9131422.116297083,0,42190462.656297088,40782412.090980887,null,40782412.090980887,null,-1070765.8601570874,2217174.8363088444,1146408.9761517569]
[20,null,null,"Total O&M Expense",0,143297753,-22467160.775356993,0,120830592.22464301,116165280.19491807,2955.290048727245,116168235.48496681,0,120830592.22464301,null,null,143297753,-25573428.721525222,0,117724324.27847476,113112681.44550869,1070.4072703832073,113113751.85277909,null,143297753,-19399338.879621454,0,123898414.12037855,119050848.16585915,75933.541983085233,119126781.70784223,null,-3052598.7494093776,5938166.7203504592,2885567.9709410816]
[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",{"$f":"+F35+G35+H35-I35","v":0},79488060.459999993,0,0,79488060.459999993,76766999.260759115,null,76766999.260759115,0,79488060.459999993,null,null,79488060.459999993,10818400.966297869,0,90306461.426297858,87167046.039576173,null,87167046.039576173,null,79488060.459999993,30576145.116679259,0,110064205.57667926,104244106.44532678,null,106261349.67910194,null,{"$f":"U35-J35","v":10400046.778817058},{"$f":"AC35-U35","v":17077060.405750602},{"$f":"AC35-J35","v":27477107.18456766}]
[{"$f":"+A35+1","v":23},null,null,"Taxes Other Than Income Taxes",{"$f":"+F36+G36+H36-I36","v":0},27646876.140000004,0,0,27646876.140000004,26600761.838208277,null,26600761.838208277,0,27646876.140000004,null,null,27646876.140000004,1195378.8876672129,0,28842255.027667217,27750703.95612615,null,27750703.95612615,null,27646876.140000004,5032090.801946423,0,32678966.941946428,31169276.095991287,null,31441571.829929456,null,{"$f":"U36-J36","v":1149942.117917873},3418572.1398651376,4568514.2577830106]
[{"$f":"+A36+1","v":24},null,null,"Income Taxes",{"$f":"+F37+G37+H37-I37","v":0},33507112.910000004,-1106149.7798625873,-1168316.3365404978,31232646.79359692,30415777.205087774,302169.70890287432,30717946.913990647,0,31232646.79359692,null,null,33507112.910000004,-5215245.3110267306,5155228.4363088906,33447096.035282165,32601335.700353406,109445.99276761753,32710781.693121023,null,33507112.910000004,-6591844.9421010893,3658331.5966295898,30573599.564528506,30689431.251589067,7763981.1655288106,37762768.68527443,null,{"$f":"U37-J37","v":2185558.4952656329},-1911904.4487643391,273654.04650129378]
[{"$f":"+A37+1","v":25},null,null,"Total Other Operating Expenses",{"$f":"+F38+G38+H38-I38","v":0},140642049.50999999,-1106149.7798625873,-1168316.3365404978,138367583.39359692,133783538.30405515,302169.70890287432,134085708.01295803,0,138367583.39359692,null,null,140642049.50999999,6798534.5429383507,5155228.4363088906,152595812.48924723,147519085.69605574,109445.99276761753,147628531.68882334,null,140642049.50999999,29016390.976524591,3658331.5966295898,173316772.08315417,166102813.79290712,7763981.1655288106,175465690.19430584,null,{"$f":"U38-J38","v":13735547.392000586},18583728.096851379,32319275.488851964]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"+A38+1","v":26},null,"Total Utility Operating Expenses",null,{"$f":"+F41+G41+H41-I41","v":0},784100835.18876433,-23573310.555219579,-1168316.3365404978,759359208.29700422,249948818.49897322,305124.99895160156,250253943.49792486,0,759359208.29700434,null,null,784100835.18876433,-17268766.281879071,5155228.4363088906,771987297.34319401,260631767.14156443,110516.40003800073,260742283.54160243,null,784100835.18876433,12443714.523610938,3658331.5966295898,800202881.30900478,285153661.95876628,7839914.7075118963,294592471.90214807,null,{"$f":"U41-J41","v":10682948.642591208},{"$f":"AC41-U41","v":24521894.817201853},{"$f":"AC41-J41","v":35204843.459793061}]
[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},135156267.2712357,-3362261.5947804227,1168316.3365404978,132962322.01299584,129239736.73677674,918477.43031357229,130158214.16709031,0,132962322.01299578,null,null,135156267.2712357,10071616.142803058,-5155228.4363088906,140072654.97772992,136259446.75510949,332672.90278798342,136592119.65789747,null,135156267.2712357,5887293.0473130681,-3658331.5966295898,137385228.7219193,135687402.46790767,23599458.383202761,157687965.61524054,null,{"$f":"U44-J44","v":7019710.0183327496},-572044.2872018218,{"$f":"AC44-J44","v":6447665.7311309278}]
[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},3186353704.1595726,-44098675.173116542,0,3142255028.9864559,3026014865.0177584,null,3026014865.0177584,{"$f":"+N50-I50","v":0},{"$f":"SUM(F50:H50)","v":3142255028.9864559},null,null,3186353704.1595726,230137497.48841661,0,3416491201.6479888,3291897867.6751308,null,3291897867.6751308,null,3186353704.1595726,739784150.28118265,0,3926137854.4407549,3750774630.6052127,null,3779670342.1299257,null,{"$f":"U50-J50","v":265883002.65737247},{"$f":"AC50-U50","v":458876762.93008184},{"$f":"AC50-J50","v":724759765.58745432}]
[31,null,105,"Gas Plant Held For Future Use",0,0,0,0,0,0,null,0,0,0,null,null,0,0,0,0,0,null,0,null,0,0,0,0,0,null,0,null,0,0,{"$f":"AC51-J51","v":0}]
[32,null,106,"Completed Construction Not Classified",0,269216927.60000002,-109986147.83124998,0,159230779.76875004,158047383.07597819,null,158047383.07597819,0,159230779.76875004,null,null,269216927.60000002,-193334770.96250004,0,75882156.637500003,75280540.036585465,null,75280540.036585465,null,269216927.60000002,-269216927.60000002,0,0,0,null,0,null,-82766843.039392725,-75280540.036585465,-158047383.07597819]
[33,null,108,"Accumulated Depreciation",0,-851213105.18000007,23170823.950522091,0,-828042281.22947788,-790197792.7770375,null,-790197792.7770375,0,-828042281.229478,null,null,-851213105.18000007,-25898729.657424614,0,-877111834.83742464,-835886075.78143489,null,-835886075.78143489,null,-851213105.18000007,-109393542.46881694,0,-960606647.64881694,-911981854.82999861,null,-915349948.46332395,null,-45688283.004397392,-76095779.048563719,-121784062.05296111]
[34,null,111,"Accumulated Amort & Depletion",0,-6225612.9100000001,387467.42957999994,0,-5838145.4804199999,-5627125.5946905157,null,-5627125.5946905157,0,-5838145.4804199999,null,null,-6225612.9100000001,387467.42957999994,0,-5838145.4804199999,-5627124.7530819848,null,-5627124.7530819848,null,-6225612.9100000001,387467.42957999994,0,-5838145.4804199999,-5627122.4342561346,null,-5627122.4342561346,null,0.84160853084176779,2.318825850263238,3.1604343811050057]
[35,null,254,"Other Regulatory Liabilities ARC",null,-411333934.90999997,15344242.018750034,0,-395989692.89125001,-382630097.7292918,null,-382630097.7292918,null,null,null,null,-411333934.90999997,-1703421.5431194608,0,-413037356.45311952,-398932095.88170934,null,-398932095.88170934,null,-411333934.90999997,-13247783.231925217,0,-424581718.14192522,-409742851.96445549,null,-409960400.81499821,null,-16301998.152417541,-10810756.082746148,-27112754.235163689]
[36,null,"Total Net Utility Plant",null,0,2186797978.759573,-115182289.60551438,0,2071615689.154058,2005607231.9927168,0,2005607231.9927168,0,2071615689.1540587,null,null,2186797978.759573,9588042.7549525015,0,2196386021.5145245,2126733111.29549,0,2126733111.29549,null,2186797978.759573,348313364.41002047,0,2535111343.1695924,2423422801.3765025,0,2448732870.4173474,null,121125879.30277324,296689690.08101249,417815569.38378572]
[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",{"$f":"+F59+G59+H59-I59","v":0},18735930.48,2462372.3879166692,0,21198302.86791667,21198302.86791667,null,21198302.86791667,0,{"$f":"SUM(F59:H59)","v":21198302.86791667},null,null,18735930.48,2939112.4875000045,0,21675042.967500005,21675042.967500005,null,21675042.967500005,null,18735930.48,3767120.3200000077,0,22503050.800000008,22503050.800000008,null,22503050.800000008,null,{"$f":"U59-J59","v":476740.09958333522},{"$f":"AC59-U59","v":828007.83250000328},{"$f":"AC59-J59","v":1304747.9320833385}]
[39,null,"164-1","Gas Stored Underground",0,45826911.25,-45826911.25,0,0,0,null,0,0,0,null,null,45826911.25,-45826911.25,0,0,0,null,0,null,45826911.25,-45826911.25,0,0,0,null,0,null,0,0,0]
[40,null,165,"Prepayments",0,3526163.53,-376618.38874999993,0,3149545.1412499999,3046618.0630201981,null,3046618.0630201981,0,3149545.1412499999,null,null,3526163.53,-220502.37083333265,0,3305661.1591666671,3197145.0080556185,null,3197145.0080556185,null,3526163.53,-220502.37083333265,0,3305661.1591666671,3195802.6478650589,null,3195802.6478650589,null,150526.94503542036,-1342.3601905596443,149184.58484486071]
[41,null,"190008","Accum Deferred Income Tax Federal",0,52271894.810000002,-24581101.696250007,0,27690793.113749996,26785858.495815601,null,26785858.495815601,0,27690793.113749996,null,null,52271894.810000002,-1651707.3322113976,0,50620187.477788605,48958460.02021879,null,48958460.02021879,null,52271894.810000002,-21133919.467118729,0,31137975.342881273,30103153.123843715,null,30103153.123843715,null,22172601.524403188,-18855306.896375075,3317294.6280281134]
[42,null,"190009","Accum Deferred Income Tax State",0,12156825.140000001,-5691131.0291666677,0,6465694.1108333329,6254395.3442782406,null,6254395.3442782406,0,6465694.1108333329,null,null,12156825.140000001,-337482.60909662582,0,11819342.530903375,11431344.639298512,null,11431344.639298512,null,12156825.140000001,-2625581.232127279,0,9531243.9078727216,9214487.8290871438,null,9214487.8290871438,null,5176949.2950202711,-2216856.8102113679,2960092.4848089032]
[43,null,"235-1","Customer Deposits",0,-4002191.1999999997,824915.03583333362,0,-3177276.1641666661,-3063318.6220833329,null,-3063318.6220833329,0,-3177276.1641666661,null,null,-4002191.1999999997,33865.087499999558,0,-3968326.1125000003,-3841180.5383333336,null,-3841180.5383333336,null,-4002191.1999999997,33865.087499999558,0,-3968326.1125000003,-3841180.5383333336,null,-3841180.5383333336,null,-777861.91625000071,0,-777861.91625000071]
[44,null,252,"Contributions in Aid  of Construction",0,0,0,0,0,0,null,0,0,0,null,null,0,0,0,0,0,null,0,null,0,0,0,0,0,null,0,null,0,0,0]
[45,null,"253-1","Unclaimed Customer Deposits",0,-103290.33000000003,10351.924166666693,0,-92938.405833333338,-89901.180412279675,null,-89901.180412279675,0,-92938.405833333338,null,null,-103290.33000000003,4705.2583333333314,0,-98585.071666666699,-95348.783366334523,null,-95348.783366334523,null,-103290.33000000003,4705.2583333333314,0,-98585.071666666699,-95308.750020744395,null,-95308.750020744395,null,-5447.6029540548479,40.033345590127283,-5407.5696084647207]
[46,null,255,"Deferred Investment Tax Credits",0,0,0,0,0,0,null,0,0,0,null,null,0,0,0,0,0,null,0,null,0,0,0,0,0,null,0,null,0,0,0]
[47,null,282,"Accum Deferred Income Taxes",0,-345512210.79000002,46261724.109119661,0,-299250486.68088037,-291717767.63377541,null,-291717767.63377541,0,-299250486.68088037,null,null,-345512210.79000002,34006741.79106798,0,-311505468.998932,-303501488.66106093,null,-303501488.66106093,null,-345512210.79000002,25864575.037035778,0,-319647635.75296426,-311652739.78208828,null,-311342192.31458145,null,-11783721.027285516,-8151251.1210273504,-19934972.148312867]
[48,null,"186-7","Deferred Pension Asset",0,126101934.36,-126101934.36,0,0,0,null,0,null,null,null,null,126101934.36,-126101934.36,0,0,0,null,0,null,126101934.36,-126101934.36,0,0,0,null,0,null,0,0,0]
[49,null,null,"Working Capital - Cash",null,-1732488.5838492648,58448.89329444855,2896.784341285344,-1671142.9062135313,-1629290.1952500269,null,-1629290.1952500269,0,-1671142.906213531,null,null,-1732488.5838492648,55075.776260411323,-12782.141739341221,-1690194.9493281948,-1629812.9205319872,null,-1629812.9205319872,null,-1732488.5838492648,30393.484005963921,-9070.6577943829561,-1711165.757637684,-1648571.7673540788,null,-1647534.4935510533,null,-522.7252819603309,-18758.846822091611,-19281.572104051942]
[50,null,"Total Other Rate Base Accounts",null,null,-92730521.333849281,-152959884.37383589,2896.784341285344,-245687508.9233439,-239215102.86049035,0,-239215102.86049035,0,-245687508.9233439,null,null,-92730521.333849281,-137099037.52147964,-12782.141739341221,-229842340.99706823,-223805838.26821965,0,-223805838.26821965,null,-92730521.333849281,-166208189.49320427,-9070.6577943829561,-258947781.48484793,-252221306.43700051,0,-251909721.69569066,null,15409264.592270702,-28415468.168780863,-13006203.576510161]
[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":"+A71+1","v":51},"TOTAL RATE BASE",null,null,null,2094067457.4257238,-268142173.97935027,2896.784341285344,1825928180.2307141,1766392129.1322265,null,1766392129.1322265,0,1825928180.2307148,null,null,2094067457.4257238,-127510994.76652713,-12782.141739341221,1966543680.5174563,1902927273.0272703,null,1902927273.0272703,null,2094067457.4257238,182105174.9168162,-9070.6577943829561,2276163561.6847444,2171201494.9395018,null,2196823148.7216568,null,{"$f":"U74-J74","v":136535143.89504385},{"$f":"AC74-U74","v":268274221.91223145},{"$f":"AC74-J74","v":404809365.8072753}]
[null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E13:E74)","v":0},null,null,null,null,null,null,null,0,{"$f":"SUM(F76:H76)","v":0}]
[{"$f":"+A74+1","v":52},"RETURN ON RATE BASE",null,null,null,6.4542461032934359E-2,null,null,7.2819031686227359E-2,7.3165937848844578E-2,null,7.3685911537113222E-2,{"$f":"+N77-I77","v":-8.276570653293E-3},{"$f":"SUM(F77:H77)","v":6.4542461032934359E-2},null,null,6.4542461032934359E-2,null,null,7.1227838143352415E-2,7.1605178341020495E-2,null,7.178000000000001E-2,null,6.4542461032934359E-2,null,null,6.0358240960606144E-2,6.2494154865017928E-2,null,7.178000000000001E-2,null,{"$f":"U77-J77","v":-1.5607595078240832E-3},{"$f":"AC77-U77","v":-9.1110234760025666E-3},{"$f":"AC77-J77","v":-1.067178298382665E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F78:H78)","v":0}]
[{"$f":"+A77+1","v":53},"RETURN ON EQUITY",null,null,null,7.9483632640829402E-2,null,null,9.4531942919543949E-2,9.5162681397029797E-2,null,9.6108088102972805E-2,{"$f":"+N79-I79","v":-1.5048310278714547E-2},{"$f":"SUM(F79:H79)","v":7.9483632640829402E-2},null,null,8.1840838241698827E-2,null,null,9.3996069351549846E-2,9.4682142438219083E-2,null,9.5000000000000001E-2,null,8.1840838241698827E-2,null,null,7.4233165382920255E-2,7.8116645209123509E-2,null,9.5000000000000001E-2,null,{"$f":"U79-J79","v":-4.8053895881071396E-4},-1.6565497229095574E-2,-1.7046036187906288E-2]

{"sheet":"Adjustments","index":3,"n_rows":1254,"n_cols":24,"rows_kept":1254,"cut":false,"hidden":false,"merged":[[514,0,514,4],[942,2,942,3],[944,0,944,4]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,{"$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,{"$f":"IF(M8=\"Y\",1,0)","v":1},1,1,1,1,1,1,1]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
["FILLED  AND EXTERNAL PARTY ADJUSTMENTS"]
[]
[null,null,null,null,null,1,{"$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,{"$f":"+L6+1","v":8},{"$f":"+M6+1","v":9},{"$f":"+N6+1","v":10},{"$f":"+O6+1","v":11},{"$f":"+P6+1","v":12},13,14,15]
[]
[null,null,null,null,null,{"$f":"VLOOKUP(F$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(G$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(H$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(I$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(J$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(K$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(L$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(M$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(N$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(O$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(P$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(Q$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(R$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(S$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"},{"$f":"VLOOKUP(T$6,'Control Panel'!$A$8:$F$58,5)","v":"Y"}]
["FERC Acct",null,"Description",null,null,{"$f":"VLOOKUP(F$6,Adjustments,2)","v":"AVG RB DEC 2021"},"Expense Dec 2021","AVG Projected Rev 2021 with CET","Underground Storage","Wexpro","Energy Efficiency 2021","Utah Bad Debt 2021","Incentives 2021","Sporting Events DEC 2021","Advertising DEC 2021","Don & Membership DEC 2021","Reserve Accrual Dec 2021","2021 EDIT Adjustment","Labor Adj","Pension 2021","TOTAL QGC ADJUSTMENTS",null,"RESULTING TOTAL","CHECKS MUST BE (0)"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$15","v":13445467.669999897},null,null,0,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G16*$R$1","v":0},null,{"$f":"Pension!G16*$T$1","v":0},{"$f":"SUM(F16:T16)","v":13445467.669999897},null,{"$f":"SUM(U16:U16)","v":13445467.669999897},{"$f":"+W16-'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,{"$f":"+W17-'ROR-Model'!G17","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$17","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G18*$R$1","v":0},null,{"$f":"Pension!G18*$T$1","v":0},{"$f":"SUM(F18:T18)","v":0},null,{"$f":"SUM(U18:U18)","v":0},{"$f":"+W18-'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,{"$f":"+W19-'ROR-Model'!G19","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$19","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G20*$R$1","v":0},null,{"$f":"Pension!G20*$T$1","v":0},{"$f":"SUM(F20:T20)","v":0},null,{"$f":"SUM(U20:U20)","v":0},{"$f":"+W20-'ROR-Model'!G20","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":0},null,{"$f":"H1*SUM(H16:H20)","v":13445467.669999897},{"$f":"SUM(I16:I20)","v":0},{"$f":"SUM(J16:J20)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q16:Q20)","v":0},0,{"$f":"SUM(S16:S20)","v":0},0,{"$f":"SUM(F21:T21)","v":13445467.669999897},null,{"$f":"SUM(U21:U21)","v":13445467.669999897},{"$f":"+W21-'ROR-Model'!G21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W22-'ROR-Model'!G22","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$22","v":6719872.748999998},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F23:T23)","v":6719872.748999998},null,{"$f":"SUM(U23:U23)","v":6719872.748999998},{"$f":"+W23-'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,{"$f":"+W24-'ROR-Model'!G24","v":0}]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G25*$R$1","v":0},null,{"$f":"Pension!G25*$T$1","v":0},{"$f":"SUM(F25:T25)","v":0},null,{"$f":"SUM(U25:U25)","v":0},{"$f":"+W25-'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,{"$f":"+W26-'ROR-Model'!G26","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$26","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G27*$R$1","v":0},null,{"$f":"Pension!G27*$T$1","v":0},{"$f":"SUM(F27:T27)","v":0},null,{"$f":"SUM(U27:U27)","v":0},{"$f":"+W27-'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,{"$f":"+W28-'ROR-Model'!G28","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$28","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G29*$R$1","v":0},null,{"$f":"Pension!G29*$T$1","v":0},{"$f":"SUM(F29:T29)","v":0},null,{"$f":"SUM(U29:U29)","v":0},{"$f":"+W29-'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,{"$f":"SUM(Q25:Q29)","v":0},0,{"$f":"SUM(S25:S29)","v":0},0,{"$f":"SUM(F30:T30)","v":0},null,{"$f":"SUM(U30:U30)","v":0},{"$f":"+W30-'ROR-Model'!G30","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W31-'ROR-Model'!G31","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F32:T32)","v":0},null,{"$f":"SUM(U32:U32)","v":0},{"$f":"+W32-'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,{"$f":"+W33-'ROR-Model'!G33","v":0}]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$33","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G34*$R$1","v":0},null,{"$f":"Pension!G34*$T$1","v":0},{"$f":"SUM(F34:T34)","v":0},null,{"$f":"SUM(U34:U34)","v":0},{"$f":"+W34-'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,{"$f":"+W35-'ROR-Model'!G35","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$35","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G36*$R$1","v":0},null,{"$f":"Pension!G36*$T$1","v":0},{"$f":"SUM(F36:T36)","v":0},null,{"$f":"SUM(U36:U36)","v":0},{"$f":"+W36-'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,{"$f":"+W37-'ROR-Model'!G37","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$37","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G38*$R$1","v":0},null,{"$f":"Pension!G38*$T$1","v":0},{"$f":"SUM(F38:T38)","v":0},null,{"$f":"SUM(U38:U38)","v":0},{"$f":"+W38-'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,{"$f":"SUM(Q34:Q38)","v":0},0,{"$f":"SUM(S34:S38)","v":0},0,{"$f":"SUM(F39:T39)","v":0},null,{"$f":"SUM(U39:U39)","v":0},{"$f":"+W39-'ROR-Model'!G39","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W40-'ROR-Model'!G40","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$40","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F41:T41)","v":0},null,{"$f":"SUM(U41:U41)","v":0},{"$f":"+W41-'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,{"$f":"+W42-'ROR-Model'!G42","v":0}]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$42","v":-190717.39999999991},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G43*$R$1","v":0},null,{"$f":"Pension!G43*$T$1","v":0},{"$f":"SUM(F43:T43)","v":-190717.39999999991},null,{"$f":"SUM(U43:U43)","v":-190717.39999999991},{"$f":"+W43-'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,{"$f":"+W44-'ROR-Model'!G44","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$44","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G45*$R$1","v":0},null,{"$f":"Pension!G45*$T$1","v":0},{"$f":"SUM(F45:T45)","v":0},null,{"$f":"SUM(U45:U45)","v":0},{"$f":"+W45-'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,{"$f":"+W46-'ROR-Model'!G46","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G47*$R$1","v":0},null,{"$f":"Pension!G47*$T$1","v":0},{"$f":"SUM(F47:T47)","v":0},null,{"$f":"SUM(U47:U47)","v":0},{"$f":"+W47-'ROR-Model'!G47","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":0},null,{"$f":"H1*SUM(H43:H47)","v":-190717.39999999991},{"$f":"SUM(I43:I47)","v":0},{"$f":"SUM(J43:J47)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q43:Q47)","v":0},0,{"$f":"SUM(S43:S47)","v":0},0,{"$f":"SUM(U43:U47)","v":-190717.39999999991},null,{"$f":"SUM(W43:W47)","v":-190717.39999999991},{"$f":"+W48-'ROR-Model'!G48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W49-'ROR-Model'!G49","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$49","v":-193134.27400000067},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F50:T50)","v":-193134.27400000067},null,{"$f":"SUM(U50:U50)","v":-193134.27400000067},{"$f":"+W50-'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,{"$f":"+W51-'ROR-Model'!G51","v":0}]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$51","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G52*$R$1","v":0},null,{"$f":"Pension!G52*$T$1","v":0},{"$f":"SUM(F52:T52)","v":0},null,{"$f":"SUM(U52:U52)","v":0},{"$f":"+W52-'ROR-Model'!G52","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G53*$R$1","v":0},null,{"$f":"Pension!G53*$T$1","v":0},{"$f":"SUM(F53:T53)","v":0},null,{"$f":"SUM(U53:U53)","v":0},{"$f":"+W53-'ROR-Model'!G53","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$53","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G54*$R$1","v":0},null,{"$f":"Pension!G54*$T$1","v":0},{"$f":"SUM(F54:T54)","v":0},null,{"$f":"SUM(U54:U54)","v":0},{"$f":"+W54-'ROR-Model'!G54","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G55*$R$1","v":0},null,{"$f":"Pension!G55*$T$1","v":0},{"$f":"SUM(F55:T55)","v":0},null,{"$f":"SUM(U55:U55)","v":0},{"$f":"+W55-'ROR-Model'!G55","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$55","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G56*$R$1","v":0},null,{"$f":"Pension!G56*$T$1","v":0},{"$f":"SUM(F56:T56)","v":0},null,{"$f":"SUM(U56:U56)","v":0},{"$f":"+W56-'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,{"$f":"SUM(Q52:Q56)","v":0},0,{"$f":"SUM(S52:S56)","v":0},0,{"$f":"SUM(U52:U56)","v":0},null,{"$f":"SUM(W52:W56)","v":0},{"$f":"+W57-'ROR-Model'!G57","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W58-'ROR-Model'!G58","v":0}]
[null,null,"Total Sales Dth",null,null,null,null,{"$f":"H1*Revenue!$U$58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F59:T59)","v":0},null,{"$f":"SUM(U59:U59)","v":0},{"$f":"+W59-'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,{"$f":"+W60-'ROR-Model'!G60","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$60","v":221328.9609240999},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G61*$R$1","v":0},null,{"$f":"Pension!G61*$T$1","v":0},{"$f":"SUM(F61:T61)","v":221328.9609240999},null,{"$f":"SUM(U61:U61)","v":221328.9609240999},{"$f":"+W61-'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,{"$f":"+W62-'ROR-Model'!G62","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$62","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G63*$R$1","v":0},null,{"$f":"Pension!G63*$T$1","v":0},{"$f":"SUM(F63:T63)","v":0},null,{"$f":"SUM(U63:U63)","v":0},{"$f":"+W63-'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,{"$f":"+W64-'ROR-Model'!G64","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$64","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G65*$R$1","v":0},null,{"$f":"Pension!G65*$T$1","v":0},{"$f":"SUM(F65:T65)","v":0},null,{"$f":"SUM(U65:U65)","v":0},{"$f":"+W65-'ROR-Model'!G65","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":0},null,{"$f":"H1*SUM(H61:H65)","v":221328.9609240999},{"$f":"SUM(I61:I65)","v":0},{"$f":"SUM(J61:J65)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q61:Q65)","v":0},0,{"$f":"SUM(S61:S65)","v":0},0,{"$f":"SUM(U61:U65)","v":221328.9609240999},null,{"$f":"SUM(W61:W65)","v":221328.9609240999},{"$f":"+W66-'ROR-Model'!G66","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W67-'ROR-Model'!G67","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$67","v":4738.1500000000233},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F68:T68)","v":4738.1500000000233},null,{"$f":"SUM(U68:U68)","v":4738.1500000000233},{"$f":"+W68-'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,{"$f":"+W69-'ROR-Model'!G69","v":0}]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G70*$R$1","v":0},null,{"$f":"Pension!G70*$T$1","v":0},{"$f":"SUM(F70:T70)","v":0},null,{"$f":"SUM(U70:U70)","v":0},{"$f":"+W70-'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,{"$f":"+W71-'ROR-Model'!G71","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G72*$R$1","v":0},null,{"$f":"Pension!G72*$T$1","v":0},{"$f":"SUM(F72:T72)","v":0},null,{"$f":"SUM(U72:U72)","v":0},{"$f":"+W72-'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,{"$f":"+W73-'ROR-Model'!G73","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G74*$R$1","v":0},null,{"$f":"Pension!G74*$T$1","v":0},{"$f":"SUM(F74:T74)","v":0},null,{"$f":"SUM(U74:U74)","v":0},{"$f":"+W74-'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,{"$f":"SUM(Q70:Q74)","v":0},0,{"$f":"SUM(S70:S74)","v":0},0,{"$f":"SUM(U70:U74)","v":0},null,{"$f":"SUM(W70:W74)","v":0},{"$f":"+W75-'ROR-Model'!G75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W76-'ROR-Model'!G76","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F77:T77)","v":0},null,{"$f":"SUM(U77:U77)","v":0},{"$f":"+W77-'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,{"$f":"+W78-'ROR-Model'!G78","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$78","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G79*$R$1","v":0},null,{"$f":"Pension!G79*$T$1","v":0},{"$f":"SUM(F79:T79)","v":0},null,{"$f":"SUM(U79:U79)","v":0},{"$f":"+W79-'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,{"$f":"+W80-'ROR-Model'!G80","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$80","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G81*$R$1","v":0},null,{"$f":"Pension!G81*$T$1","v":0},{"$f":"SUM(F81:T81)","v":0},null,{"$f":"SUM(U81:U81)","v":0},{"$f":"+W81-'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,{"$f":"+W82-'ROR-Model'!G82","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$82","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G83*$R$1","v":0},null,{"$f":"Pension!G83*$T$1","v":0},{"$f":"SUM(F83:T83)","v":0},null,{"$f":"SUM(U83:U83)","v":0},{"$f":"+W83-'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,{"$f":"SUM(Q79:Q83)","v":0},0,{"$f":"SUM(S79:S83)","v":0},0,{"$f":"SUM(U79:U83)","v":0},null,{"$f":"SUM(W79:W83)","v":0},{"$f":"+W84-'ROR-Model'!G84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W85-'ROR-Model'!G85","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$85","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F86:T86)","v":0},null,{"$f":"SUM(U86:U86)","v":0},{"$f":"+W86-'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,{"$f":"+W87-'ROR-Model'!G87","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$87","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G88*$R$1","v":0},null,{"$f":"Pension!G88*$T$1","v":0},{"$f":"SUM(F88:T88)","v":0},null,{"$f":"SUM(U88:U88)","v":0},{"$f":"+W88-'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,{"$f":"+W89-'ROR-Model'!G89","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$89","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G90*$R$1","v":0},null,{"$f":"Pension!G90*$T$1","v":0},{"$f":"SUM(F90:T90)","v":0},null,{"$f":"SUM(U90:U90)","v":0},{"$f":"+W90-'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,{"$f":"+W91-'ROR-Model'!G91","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$91","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G92*$R$1","v":0},null,{"$f":"Pension!G92*$T$1","v":0},{"$f":"SUM(F92:T92)","v":0},null,{"$f":"SUM(U92:U92)","v":0},{"$f":"+W92-'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,{"$f":"SUM(Q88:Q92)","v":0},0,{"$f":"SUM(S88:S92)","v":0},0,{"$f":"SUM(U88:U92)","v":0},null,{"$f":"SUM(W88:W92)","v":0},{"$f":"+W93-'ROR-Model'!G93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W94-'ROR-Model'!G94","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F95:T95)","v":0},null,{"$f":"SUM(U95:U95)","v":0},{"$f":"+W95-'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,{"$f":"+W96-'ROR-Model'!G96","v":0}]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$96","v":-12537.539999999979},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G97*$R$1","v":0},null,{"$f":"Pension!G97*$T$1","v":0},{"$f":"SUM(F97:T97)","v":-12537.539999999979},null,{"$f":"SUM(U97:U97)","v":-12537.539999999979},{"$f":"+W97-'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,{"$f":"+W98-'ROR-Model'!G98","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$98","v":13486.779999999999},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G99*$R$1","v":0},null,{"$f":"Pension!G99*$T$1","v":0},{"$f":"SUM(F99:T99)","v":13486.779999999999},null,{"$f":"SUM(U99:U99)","v":13486.779999999999},{"$f":"+W99-'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,{"$f":"+W100-'ROR-Model'!G100","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$100","v":371367.93999999983},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G101*$R$1","v":0},null,{"$f":"Pension!G101*$T$1","v":0},{"$f":"SUM(F101:T101)","v":371367.93999999983},null,{"$f":"SUM(U101:U101)","v":371367.93999999983},{"$f":"+W101-'ROR-Model'!G101","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":0},null,{"$f":"H1*SUM(H97:H101)","v":372317.17999999982},{"$f":"SUM(I97:I101)","v":0},{"$f":"SUM(J97:J101)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q97:Q101)","v":0},0,{"$f":"SUM(S97:S101)","v":0},0,{"$f":"SUM(U97:U101)","v":372317.17999999982},null,{"$f":"SUM(W97:W101)","v":372317.17999999982},{"$f":"+W102-'ROR-Model'!G102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W103-'ROR-Model'!G103","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$103","v":74723.032999999996},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F104:T104)","v":74723.032999999996},null,{"$f":"SUM(U104:U104)","v":74723.032999999996},{"$f":"+W104-'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,{"$f":"+W105-'ROR-Model'!G105","v":0}]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G106*$R$1","v":0},null,{"$f":"Pension!G106*$T$1","v":0},{"$f":"SUM(F106:T106)","v":0},null,{"$f":"SUM(U106:U106)","v":0},{"$f":"+W106-'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,{"$f":"+W107-'ROR-Model'!G107","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$107","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G108*$R$1","v":0},null,{"$f":"Pension!G108*$T$1","v":0},{"$f":"SUM(F108:T108)","v":0},null,{"$f":"SUM(U108:U108)","v":0},{"$f":"+W108-'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,{"$f":"+W109-'ROR-Model'!G109","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G110*$R$1","v":0},null,{"$f":"Pension!G110*$T$1","v":0},{"$f":"SUM(F110:T110)","v":0},null,{"$f":"SUM(U110:U110)","v":0},{"$f":"+W110-'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,{"$f":"SUM(Q106:Q110)","v":0},0,{"$f":"SUM(S106:S110)","v":0},0,{"$f":"SUM(U106:U110)","v":0},null,{"$f":"SUM(W106:W110)","v":0},{"$f":"+W111-'ROR-Model'!G111","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W112-'ROR-Model'!G112","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F113:T113)","v":0},null,{"$f":"SUM(U113:U113)","v":0},{"$f":"+W113-'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,{"$f":"+W114-'ROR-Model'!G114","v":0}]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$114","v":2800834},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G115*$R$1","v":0},null,{"$f":"Pension!G115*$T$1","v":0},{"$f":"SUM(F115:T115)","v":2800834},null,{"$f":"SUM(U115:U115)","v":2800834},{"$f":"+W115-'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,{"$f":"+W116-'ROR-Model'!G116","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$116","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G117*$R$1","v":0},null,{"$f":"Pension!G117*$T$1","v":0},{"$f":"SUM(F117:T117)","v":0},null,{"$f":"SUM(U117:U117)","v":0},{"$f":"+W117-'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,{"$f":"+W118-'ROR-Model'!G118","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$118","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G119*$R$1","v":0},null,{"$f":"Pension!G119*$T$1","v":0},{"$f":"SUM(F119:T119)","v":0},null,{"$f":"SUM(U119:U119)","v":0},{"$f":"+W119-'ROR-Model'!G119","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},null,{"$f":"H1*SUM(H115:H119)","v":2800834},{"$f":"SUM(I115:I119)","v":0},{"$f":"SUM(J115:J119)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q115:Q119)","v":0},0,{"$f":"SUM(S115:S119)","v":0},0,{"$f":"SUM(U115:U119)","v":2800834},null,{"$f":"SUM(W115:W119)","v":2800834},{"$f":"+W120-'ROR-Model'!G120","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W121-'ROR-Model'!G121","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$121","v":39705087},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F122:T122)","v":39705087},null,{"$f":"SUM(U122:U122)","v":39705087},{"$f":"+W122-'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,{"$f":"+W123-'ROR-Model'!G123","v":0}]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$123","v":-3410688.9000000004},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G124*$R$1","v":0},null,{"$f":"Pension!G124*$T$1","v":0},{"$f":"SUM(F124:T124)","v":-3410688.9000000004},null,{"$f":"SUM(U124:U124)","v":-3410688.9000000004},{"$f":"+W124-'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,{"$f":"+W125-'ROR-Model'!G125","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$125","v":-81066.890000000014},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G126*$R$1","v":0},null,{"$f":"Pension!G126*$T$1","v":0},{"$f":"SUM(F126:T126)","v":-81066.890000000014},null,{"$f":"SUM(U126:U126)","v":-81066.890000000014},{"$f":"+W126-'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,{"$f":"+W127-'ROR-Model'!G127","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$127","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G128*$R$1","v":0},null,{"$f":"Pension!G128*$T$1","v":0},{"$f":"SUM(F128:T128)","v":0},null,{"$f":"SUM(U128:U128)","v":0},{"$f":"+W128-'ROR-Model'!G128","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":0},null,{"$f":"H1*SUM(H124:H128)","v":-3491755.7900000005},{"$f":"SUM(I124:I128)","v":0},{"$f":"SUM(J124:J128)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q124:Q128)","v":0},0,{"$f":"SUM(S124:S128)","v":0},0,{"$f":"SUM(U124:U128)","v":-3491755.7900000005},null,{"$f":"SUM(W124:W128)","v":-3491755.7900000005},{"$f":"+W129-'ROR-Model'!G129","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W130-'ROR-Model'!G130","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$130","v":-40193918},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F131:T131)","v":-40193918},null,{"$f":"SUM(U131:U131)","v":-40193918},{"$f":"+W131-'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,{"$f":"+W132-'ROR-Model'!G132","v":0}]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$132","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G133*$R$1","v":0},null,{"$f":"Pension!G133*$T$1","v":0},{"$f":"SUM(F133:T133)","v":0},null,{"$f":"SUM(U133:U133)","v":0},{"$f":"+W133-'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,{"$f":"+W134-'ROR-Model'!G134","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$134","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G135*$R$1","v":0},null,{"$f":"Pension!G135*$T$1","v":0},{"$f":"SUM(F135:T135)","v":0},null,{"$f":"SUM(U135:U135)","v":0},{"$f":"+W135-'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,{"$f":"+W136-'ROR-Model'!G136","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$136","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G137*$R$1","v":0},null,{"$f":"Pension!G137*$T$1","v":0},{"$f":"SUM(F137:T137)","v":0},null,{"$f":"SUM(U137:U137)","v":0},{"$f":"+W137-'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,{"$f":"SUM(Q133:Q137)","v":0},0,{"$f":"SUM(S133:S137)","v":0},0,{"$f":"SUM(U133:U137)","v":0},null,{"$f":"SUM(W133:W137)","v":0},{"$f":"+W138-'ROR-Model'!G138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W139-'ROR-Model'!G139","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$139","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F140:T140)","v":0},null,{"$f":"SUM(U140:U140)","v":0},{"$f":"+W140-'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,{"$f":"+W141-'ROR-Model'!G141","v":0}]
[null,"MT","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$141","v":-21880.55999999999},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G142*$R$1","v":0},null,{"$f":"Pension!G142*$T$1","v":0},{"$f":"SUM(F142:T142)","v":-21880.55999999999},null,{"$f":"SUM(U142:U142)","v":-21880.55999999999},{"$f":"+W142-'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,{"$f":"+W143-'ROR-Model'!G143","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$143","v":-2487.9299999999998},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G144*$R$1","v":0},null,{"$f":"Pension!G144*$T$1","v":0},{"$f":"SUM(F144:T144)","v":-2487.9299999999998},null,{"$f":"SUM(U144:U144)","v":-2487.9299999999998},{"$f":"+W144-'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,{"$f":"+W145-'ROR-Model'!G145","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$145","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G146*$R$1","v":0},null,{"$f":"Pension!G146*$T$1","v":0},{"$f":"SUM(F146:T146)","v":0},null,{"$f":"SUM(U146:U146)","v":0},{"$f":"+W146-'ROR-Model'!G146","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":0},null,{"$f":"H1*SUM(H142:H146)","v":-24368.489999999991},{"$f":"SUM(I142:I146)","v":0},{"$f":"SUM(J142:J146)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q142:Q146)","v":0},0,{"$f":"SUM(S142:S146)","v":0},0,{"$f":"SUM(U142:U146)","v":-24368.489999999991},null,{"$f":"SUM(W142:W146)","v":-24368.489999999991},{"$f":"+W147-'ROR-Model'!G147","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W148-'ROR-Model'!G148","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$148","v":1245},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F149:T149)","v":1245},null,{"$f":"SUM(U149:U149)","v":1245},{"$f":"+W149-'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,{"$f":"+W150-'ROR-Model'!G150","v":0}]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$150","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G151*$R$1","v":0},null,{"$f":"Pension!G151*$T$1","v":0},{"$f":"SUM(F151:T151)","v":0},null,{"$f":"SUM(U151:U151)","v":0},{"$f":"+W151-'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,{"$f":"+W152-'ROR-Model'!G152","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$152","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G153*$R$1","v":0},null,{"$f":"Pension!G153*$T$1","v":0},{"$f":"SUM(F153:T153)","v":0},null,{"$f":"SUM(U153:U153)","v":0},{"$f":"+W153-'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,{"$f":"+W154-'ROR-Model'!G154","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$154","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G155*$R$1","v":0},null,{"$f":"Pension!G155*$T$1","v":0},{"$f":"SUM(F155:T155)","v":0},null,{"$f":"SUM(U155:U155)","v":0},{"$f":"+W155-'ROR-Model'!G155","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},null,{"$f":"H1*SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},{"$f":"SUM(J151:J155)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q151:Q155)","v":0},0,{"$f":"SUM(S151:S155)","v":0},0,{"$f":"SUM(U151:U155)","v":0},null,{"$f":"SUM(W151:W155)","v":0},{"$f":"+W156-'ROR-Model'!G156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W157-'ROR-Model'!G157","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F158:T158)","v":0},null,{"$f":"SUM(U158:U158)","v":0},{"$f":"+W158-'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,{"$f":"+W159-'ROR-Model'!G159","v":0}]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$159","v":5730722.7399999946},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G160*$R$1","v":0},null,{"$f":"Pension!G160*$T$1","v":0},{"$f":"SUM(F160:T160)","v":5730722.7399999946},null,{"$f":"SUM(U160:U160)","v":5730722.7399999946},{"$f":"+W160-'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,{"$f":"+W161-'ROR-Model'!G161","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$161","v":-373378.8600000001},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G162*$R$1","v":0},null,{"$f":"Pension!G162*$T$1","v":0},{"$f":"SUM(F162:T162)","v":-373378.8600000001},null,{"$f":"SUM(U162:U162)","v":-373378.8600000001},{"$f":"+W162-'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,{"$f":"+W163-'ROR-Model'!G163","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$163","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G164*$R$1","v":0},null,{"$f":"Pension!G164*$T$1","v":0},{"$f":"SUM(F164:T164)","v":0},null,{"$f":"SUM(U164:U164)","v":0},{"$f":"+W164-'ROR-Model'!G164","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":0},null,{"$f":"H1*SUM(H160:H164)","v":5357343.8799999943},{"$f":"SUM(I160:I164)","v":0},{"$f":"SUM(J160:J164)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q160:Q164)","v":0},0,{"$f":"SUM(S160:S164)","v":0},0,{"$f":"SUM(U160:U164)","v":5357343.8799999943},null,{"$f":"SUM(W160:W164)","v":5357343.8799999943},{"$f":"+W165-'ROR-Model'!G165","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W166-'ROR-Model'!G166","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$166","v":799485.5},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F167:T167)","v":799485.5},null,{"$f":"SUM(U167:U167)","v":799485.5},{"$f":"+W167-'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,{"$f":"+W168-'ROR-Model'!G168","v":0}]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$168","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G169*$R$1","v":0},null,{"$f":"Pension!G169*$T$1","v":0},{"$f":"SUM(F169:T169)","v":0},null,{"$f":"SUM(U169:U169)","v":0},{"$f":"+W169-'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,{"$f":"+W170-'ROR-Model'!G170","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$170","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G171*$R$1","v":0},null,{"$f":"Pension!G171*$T$1","v":0},{"$f":"SUM(F171:T171)","v":0},null,{"$f":"SUM(U171:U171)","v":0},{"$f":"+W171-'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,{"$f":"+W172-'ROR-Model'!G172","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$172","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G173*$R$1","v":0},null,{"$f":"Pension!G173*$T$1","v":0},{"$f":"SUM(F173:T173)","v":0},null,{"$f":"SUM(U173:U173)","v":0},{"$f":"+W173-'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,{"$f":"SUM(Q169:Q173)","v":0},0,{"$f":"SUM(S169:S173)","v":0},0,{"$f":"SUM(U169:U173)","v":0},null,{"$f":"SUM(W169:W173)","v":0},{"$f":"+W174-'ROR-Model'!G174","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W175-'ROR-Model'!G175","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$175","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F176:T176)","v":0},null,{"$f":"SUM(U176:U176)","v":0},{"$f":"+W176-'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,{"$f":"+W177-'ROR-Model'!G177","v":0}]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$177","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G178*$R$1","v":0},null,{"$f":"Pension!G178*$T$1","v":0},{"$f":"SUM(F178:T178)","v":0},null,{"$f":"SUM(U178:U178)","v":0},{"$f":"+W178-'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,{"$f":"+W179-'ROR-Model'!G179","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$179","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G180*$R$1","v":0},null,{"$f":"Pension!G180*$T$1","v":0},{"$f":"SUM(F180:T180)","v":0},null,{"$f":"SUM(U180:U180)","v":0},{"$f":"+W180-'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,{"$f":"+W181-'ROR-Model'!G181","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$181","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G182*$R$1","v":0},null,{"$f":"Pension!G182*$T$1","v":0},{"$f":"SUM(F182:T182)","v":0},null,{"$f":"SUM(U182:U182)","v":0},{"$f":"+W182-'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,{"$f":"SUM(Q178:Q182)","v":0},0,{"$f":"SUM(S178:S182)","v":0},0,{"$f":"SUM(U178:U182)","v":0},null,{"$f":"SUM(W178:W182)","v":0},{"$f":"+W183-'ROR-Model'!G183","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W184-'ROR-Model'!G184","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$184","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F185:T185)","v":0},null,{"$f":"SUM(U185:U185)","v":0},{"$f":"+W185-'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,{"$f":"+W186-'ROR-Model'!G186","v":0}]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$186","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G187*$R$1","v":0},null,{"$f":"Pension!G187*$T$1","v":0},{"$f":"SUM(F187:T187)","v":0},null,{"$f":"SUM(U187:U187)","v":0},{"$f":"+W187-'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,{"$f":"+W188-'ROR-Model'!G188","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$188","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G189*$R$1","v":0},null,{"$f":"Pension!G189*$T$1","v":0},{"$f":"SUM(F189:T189)","v":0},null,{"$f":"SUM(U189:U189)","v":0},{"$f":"+W189-'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,{"$f":"+W190-'ROR-Model'!G190","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$190","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G191*$R$1","v":0},null,{"$f":"Pension!G191*$T$1","v":0},{"$f":"SUM(F191:T191)","v":0},null,{"$f":"SUM(U191:U191)","v":0},{"$f":"+W191-'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,{"$f":"SUM(Q187:Q191)","v":0},0,{"$f":"SUM(S187:S191)","v":0},0,{"$f":"SUM(U187:U191)","v":0},null,{"$f":"SUM(W187:W191)","v":0},{"$f":"+W192-'ROR-Model'!G192","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W193-'ROR-Model'!G193","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$193","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F194:T194)","v":0},null,{"$f":"SUM(U194:U194)","v":0},{"$f":"+W194-'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,{"$f":"+W195-'ROR-Model'!G195","v":0}]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$U$195","v":-859870.31},0,0,0,0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G196*$R$1","v":0},0,{"$f":"Pension!G196*$T$1","v":0},{"$f":"SUM(F196:T196)","v":-859870.31},null,{"$f":"SUM(U196:U196)","v":-859870.31},{"$f":"+W196-'ROR-Model'!G196","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$U$196","v":-26805440.380000003},0,0,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H12","v":0},0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G197*$R$1","v":0},0,{"$f":"Pension!G197*$T$1","v":0},{"$f":"SUM(F197:T197)","v":-26805440.380000003},null,{"$f":"SUM(U197:U197)","v":-26805440.380000003},{"$f":"+W197-'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,{"$f":"+W198-'ROR-Model'!G198","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W199-'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":-9102781.7190760113},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":0},0,{"$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,{"$f":"'EDIT Amort Adj'!G200*$R$1","v":0},{"$f":"+S16+S34+S43+S52+S61+S70+S79+S88+S97+S106+S115+S124+S133+S142+S151+S160+S169+S178+S187+S25+S196+S197","v":0},{"$f":"Pension!G200*$T$1","v":0},{"$f":"+U16+U34+U43+U52+U61+U70+U79+U88+U97+U106+U115+U124+U133+U142+U151+U160+U169+U178+U187+U25+U196+U197","v":-9102781.7190760113},null,{"$f":"+W16+W34+W43+W52+W61+W70+W79+W88+W97+W106+W115+W124+W133+W142+W151+W160+W169+W178+W187+W25+W196+W197","v":-9102781.7190760113},{"$f":"+W200-'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":-443446.90000000014},{"$f":"I1*+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":0},{"$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,{"$f":"'EDIT Amort Adj'!G201*$R$1","v":0},{"$f":"S1*+S18+S36+S45+S54+S62+S63+S72+S81+S90+S99+S108+S117+S126+S135+S144+S153+S162+S171+S180+S189+S27","v":0},{"$f":"Pension!G201*$T$1","v":0},{"$f":"+U18+U36+U45+U54+U62+U63+U72+U81+U90+U99+U108+U117+U126+U135+U144+U153+U162+U171+U180+U189+U27","v":-443446.90000000014},null,{"$f":"+W18+W36+W45+W54+W62+W63+W72+W81+W90+W99+W108+W117+W126+W135+W144+W153+W162+W171+W180+W189+W27","v":-443446.90000000014},{"$f":"+W201-'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":371367.93999999983},{"$f":"I1*+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":0},{"$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,{"$f":"'EDIT Amort Adj'!G202*$R$1","v":0},{"$f":"S1*+S20+S38+S47+S56+S64+S65+S74+S83+S92+S101+S110+S119+S128+S137+S146+S155+S164+S173+S182+S191+S29","v":0},{"$f":"Pension!G202*$T$1","v":0},{"$f":"+U20+U38+U47+U56+U64+U65+U74+U83+U92+U101+U110+U119+U128+U137+U146+U155+U164+U173+U182+U191+U29","v":371367.93999999983},null,{"$f":"+W20+W38+W47+W56+W64+W65+W74+W83+W92+W101+W110+W119+W128+W137+W146+W155+W164+W173+W182+W191+W29","v":371367.93999999983},{"$f":"+W202-'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":-9174860.6790760122},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":0},0,{"$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,{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196+R197","v":0},0,0,-9174860.6790760122,null,-9174860.6790760122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W204-'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":6606199.657999998},{"$f":"I1*I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194+I32","v":0},{"$f":"J1*J23+J41+J50+J59+J68+J77+J86+J95+J104+J113+J194+J32","v":0},0,0,0,0,0,0,0,{"$f":"R1*R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R194+R32","v":0},0,0,{"$f":"U23+U32+U41+U50+U59+U68+U77+U86+U95+U104+U113+U194","v":6606199.657999998},null,{"$f":"W23+W32+W41+W50+W59+W68+W77+W86+W95+W104+W113+W194","v":6606199.657999998},{"$f":"+W205-'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":311899.5},{"$f":"I1*I131+I140+I149+I158+I167+I176+I185+I122","v":0},{"$f":"J1*J131+J140+J149+J158+J167+J176+J185+J122","v":0},0,0,0,0,0,0,0,{"$f":"R1*R131+R140+R149+R158+R167+R176+R185+R122","v":0},0,0,{"$f":"U131+U140+U149+U158+U167+U176+U185+U122","v":311899.5},null,{"$f":"W131+W140+W149+W158+W167+W176+W185+W122","v":311899.5},{"$f":"+W206-'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":6918099.1579999998},{"$f":"I1*+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":0},{"$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,{"$f":"R1*+R23+R41+R50+R59+R68+R77+R86+R95+R104+R113+R122+R131+R140+R149+R158+R167+R176+R185+R194+R32","v":0},0,0,{"$f":"+U23+U41+U50+U59+U68+U77+U86+U95+U104+U113+U122+U131+U140+U149+U158+U167+U176+U185+U194+U32","v":6918099.1579999998},null,{"$f":"+W23+W41+W50+W59+W68+W77+W86+W95+W104+W113+W122+W131+W140+W149+W158+W167+W176+W185+W194+W32","v":6918099.1579999998},{"$f":"+W207-'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,{"$f":"+W208-'ROR-Model'!G208","v":0}]
["Idaho",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W209-'ROR-Model'!G209","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$209","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G210*$R$1","v":0},null,{"$f":"Pension!G210*$T$1","v":0},{"$f":"SUM(F210:T210)","v":0},null,{"$f":"SUM(U210:U210)","v":0},{"$f":"+W210-'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,{"$f":"+W211-'ROR-Model'!G211","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$211","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G212*$R$1","v":0},null,{"$f":"Pension!G212*$T$1","v":0},{"$f":"SUM(F212:T212)","v":0},null,{"$f":"SUM(U212:U212)","v":0},{"$f":"+W212-'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,{"$f":"+W213-'ROR-Model'!G213","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$213","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G214*$R$1","v":0},null,{"$f":"Pension!G214*$T$1","v":0},{"$f":"SUM(F214:T214)","v":0},null,{"$f":"SUM(U214:U214)","v":0},{"$f":"+W214-'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,{"$f":"SUM(Q210:Q214)","v":0},0,{"$f":"SUM(S210:S214)","v":0},0,{"$f":"SUM(U210:U214)","v":0},null,{"$f":"SUM(W210:W214)","v":0},{"$f":"+W215-'ROR-Model'!G215","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W216-'ROR-Model'!G216","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F217:T217)","v":0},null,{"$f":"SUM(U217:U217)","v":0},{"$f":"+W217-'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,{"$f":"+W218-'ROR-Model'!G218","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$218","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G219*$R$1","v":0},null,{"$f":"Pension!G219*$T$1","v":0},{"$f":"SUM(F219:T219)","v":0},null,{"$f":"SUM(U219:U219)","v":0},{"$f":"+W219-'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,{"$f":"+W220-'ROR-Model'!G220","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$220","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G221*$R$1","v":0},null,{"$f":"Pension!G221*$T$1","v":0},{"$f":"SUM(F221:T221)","v":0},null,{"$f":"SUM(U221:U221)","v":0},{"$f":"+W221-'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,{"$f":"+W222-'ROR-Model'!G222","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$222","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G223*$R$1","v":0},null,{"$f":"Pension!G223*$T$1","v":0},{"$f":"SUM(F223:T223)","v":0},null,{"$f":"SUM(U223:U223)","v":0},{"$f":"+W223-'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,{"$f":"SUM(Q219:Q223)","v":0},0,{"$f":"SUM(S219:S223)","v":0},0,{"$f":"SUM(U219:U223)","v":0},null,{"$f":"SUM(W219:W223)","v":0},{"$f":"+W224-'ROR-Model'!G224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W225-'ROR-Model'!G225","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F226:T226)","v":0},null,{"$f":"SUM(U226:U226)","v":0},{"$f":"+W226-'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,{"$f":"+W227-'ROR-Model'!G227","v":0}]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W228-'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,{"$f":"+R210+R219","v":0},0,0,{"$f":"+U210+U219","v":0},null,{"$f":"+W210+W219","v":0},{"$f":"+W229-'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,{"$f":"+R212+R221","v":0},0,0,{"$f":"+U212+U221","v":0},null,{"$f":"+W212+W221","v":0},{"$f":"+W230-'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,{"$f":"+R214+R223","v":0},0,0,{"$f":"+U214+U223","v":0},null,{"$f":"+W214+W223","v":0},{"$f":"+W231-'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},{"$f":"+Q215+Q224","v":0},0,{"$f":"+S215+S224","v":0},0,{"$f":"+U215+U224","v":0},null,{"$f":"+W215+W224","v":0},{"$f":"+W232-'ROR-Model'!G232","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W233-'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,{"$f":"R217+R226","v":0},0,0,{"$f":"U217+U226","v":0},null,{"$f":"W217+W226","v":0},{"$f":"+W234-'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,null,0,{"$f":"+W235-'ROR-Model'!G235","v":0}]
[null,null,"Total Idaho Dth",null,null,{"$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},0,0,{"$f":"+U217+U226","v":0},null,{"$f":"+W217+W226","v":0},{"$f":"+W236-'ROR-Model'!G236","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W237-'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,{"$f":"+W238-'ROR-Model'!G238","v":0}]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$238","v":1061904.4099999983},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G239*$R$1","v":0},null,{"$f":"Pension!G239*$T$1","v":0},{"$f":"SUM(F239:T239)","v":1061904.4099999983},null,{"$f":"SUM(U239:U239)","v":1061904.4099999983},{"$f":"+W239-'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,{"$f":"+W240-'ROR-Model'!G240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F241:T241)","v":0},null,{"$f":"SUM(U241:U241)","v":0},{"$f":"+W241-'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,{"$f":"+W242-'ROR-Model'!G242","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$242","v":1453161.3399999999},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G243*$R$1","v":0},null,{"$f":"Pension!G243*$T$1","v":0},{"$f":"SUM(F243:T243)","v":1453161.3399999999},null,{"$f":"SUM(U243:U243)","v":1453161.3399999999},{"$f":"+W243-'ROR-Model'!G243","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":0},null,{"$f":"H1*SUM(H239:H243)","v":2515065.7499999981},{"$f":"SUM(I239:I243)","v":0},{"$f":"SUM(J239:J243)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q239:Q243)","v":0},0,{"$f":"SUM(S239:S243)","v":0},0,{"$f":"SUM(U239:U243)","v":2515065.7499999981},null,{"$f":"SUM(W239:W243)","v":2515065.7499999981},{"$f":"+W244-'ROR-Model'!G244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W245-'ROR-Model'!G245","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$245","v":-15652.895999999717},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F246:T246)","v":-15652.895999999717},null,{"$f":"SUM(U246:U246)","v":-15652.895999999717},{"$f":"+W246-'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,{"$f":"+W247-'ROR-Model'!G247","v":0}]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$247","v":41345.619999999995},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G248*$R$1","v":0},null,{"$f":"Pension!G248*$T$1","v":0},{"$f":"SUM(F248:T248)","v":41345.619999999995},null,{"$f":"SUM(U248:U248)","v":41345.619999999995},{"$f":"+W248-'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,{"$f":"+W249-'ROR-Model'!G249","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F250:T250)","v":0},null,{"$f":"SUM(U250:U250)","v":0},{"$f":"+W250-'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,{"$f":"+W251-'ROR-Model'!G251","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$251","v":125806.99000000022},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G252*$R$1","v":0},null,{"$f":"Pension!G252*$T$1","v":0},{"$f":"SUM(F252:T252)","v":125806.99000000022},null,{"$f":"SUM(U252:U252)","v":125806.99000000022},{"$f":"+W252-'ROR-Model'!G252","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":0},null,{"$f":"H1*SUM(H248:H252)","v":167152.61000000022},{"$f":"SUM(I248:I252)","v":0},{"$f":"SUM(J248:J252)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q248:Q252)","v":0},0,{"$f":"SUM(S248:S252)","v":0},0,{"$f":"SUM(U248:U252)","v":167152.61000000022},null,{"$f":"SUM(W248:W252)","v":167152.61000000022},{"$f":"+W253-'ROR-Model'!G253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W254-'ROR-Model'!G254","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$254","v":3181.7880000000005},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F255:T255)","v":3181.7880000000005},null,{"$f":"SUM(U255:U255)","v":3181.7880000000005},{"$f":"+W255-'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,{"$f":"+W256-'ROR-Model'!G256","v":0}]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$256","v":-343.26670780000131},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G257*$R$1","v":0},null,{"$f":"Pension!G257*$T$1","v":0},{"$f":"SUM(F257:T257)","v":-343.26670780000131},null,{"$f":"SUM(U257:U257)","v":-343.26670780000131},{"$f":"+W257-'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,{"$f":"+W258-'ROR-Model'!G258","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F259:T259)","v":0},null,{"$f":"SUM(U259:U259)","v":0},{"$f":"+W259-'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,{"$f":"+W260-'ROR-Model'!G260","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$260","v":937.34670780000124},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G261*$R$1","v":0},null,{"$f":"Pension!G261*$T$1","v":0},{"$f":"SUM(F261:T261)","v":937.34670780000124},null,{"$f":"SUM(U261:U261)","v":937.34670780000124},{"$f":"+W261-'ROR-Model'!G261","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":0},null,{"$f":"H1*SUM(H257:H261)","v":594.07999999999993},{"$f":"SUM(I257:I261)","v":0},{"$f":"SUM(J257:J261)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q257:Q261)","v":0},0,{"$f":"SUM(S257:S261)","v":0},0,{"$f":"SUM(U257:U261)","v":594.07999999999993},null,{"$f":"SUM(W257:W261)","v":594.07999999999993},{"$f":"+W262-'ROR-Model'!G262","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W263-'ROR-Model'!G263","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$263","v":-464.62000000000035},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F264:T264)","v":-464.62000000000035},null,{"$f":"SUM(U264:U264)","v":-464.62000000000035},{"$f":"+W264-'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,{"$f":"+W265-'ROR-Model'!G265","v":0}]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$265","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G266*$R$1","v":0},null,{"$f":"Pension!G266*$T$1","v":0},{"$f":"SUM(F266:T266)","v":0},null,{"$f":"SUM(U266:U266)","v":0},{"$f":"+W266-'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,{"$f":"+W267-'ROR-Model'!G267","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F268:T268)","v":0},null,{"$f":"SUM(U268:U268)","v":0},{"$f":"+W268-'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,{"$f":"+W269-'ROR-Model'!G269","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$269","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G270*$R$1","v":0},null,{"$f":"Pension!G270*$T$1","v":0},{"$f":"SUM(F270:T270)","v":0},null,{"$f":"SUM(U270:U270)","v":0},{"$f":"+W270-'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,{"$f":"SUM(Q266:Q270)","v":0},0,{"$f":"SUM(S266:S270)","v":0},0,{"$f":"SUM(U266:U270)","v":0},null,{"$f":"SUM(W266:W270)","v":0},{"$f":"+W271-'ROR-Model'!G271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W272-'ROR-Model'!G272","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F273:T273)","v":0},null,{"$f":"SUM(U273:U273)","v":0},{"$f":"+W273-'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,{"$f":"+W274-'ROR-Model'!G274","v":0}]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$274","v":856.45000000000437},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G275*$R$1","v":0},null,{"$f":"Pension!G275*$T$1","v":0},{"$f":"SUM(F275:T275)","v":856.45000000000437},null,{"$f":"SUM(U275:U275)","v":856.45000000000437},{"$f":"+W275-'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,{"$f":"+W276-'ROR-Model'!G276","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$276","v":23666.080000000002},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G277*$R$1","v":0},null,{"$f":"Pension!G277*$T$1","v":0},{"$f":"SUM(F277:T277)","v":23666.080000000002},null,{"$f":"SUM(U277:U277)","v":23666.080000000002},{"$f":"+W277-'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,{"$f":"+W278-'ROR-Model'!G278","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$278","v":-25364.900000000023},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G279*$R$1","v":0},null,{"$f":"Pension!G279*$T$1","v":0},{"$f":"SUM(F279:T279)","v":-25364.900000000023},null,{"$f":"SUM(U279:U279)","v":-25364.900000000023},{"$f":"+W279-'ROR-Model'!G279","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":0},null,{"$f":"H1*SUM(H275:H279)","v":-842.37000000001717},{"$f":"SUM(I275:I279)","v":0},{"$f":"SUM(J275:J279)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q275:Q279)","v":0},0,{"$f":"SUM(S275:S279)","v":0},0,{"$f":"SUM(U275:U279)","v":-842.37000000001717},null,{"$f":"SUM(W275:W279)","v":-842.37000000001717},{"$f":"+W280-'ROR-Model'!G280","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W281-'ROR-Model'!G281","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$281","v":-17179.567999999999},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F282:T282)","v":-17179.567999999999},null,{"$f":"SUM(U282:U282)","v":-17179.567999999999},{"$f":"+W282-'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,{"$f":"+W283-'ROR-Model'!G283","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$283","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G284*$R$1","v":0},null,{"$f":"Pension!G284*$T$1","v":0},{"$f":"SUM(F284:T284)","v":0},null,{"$f":"SUM(U284:U284)","v":0},{"$f":"+W284-'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,{"$f":"+W285-'ROR-Model'!G285","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$285","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G286*$R$1","v":0},null,{"$f":"Pension!G286*$T$1","v":0},{"$f":"SUM(F286:T286)","v":0},null,{"$f":"SUM(U286:U286)","v":0},{"$f":"+W286-'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,{"$f":"+W287-'ROR-Model'!G287","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$287","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G288*$R$1","v":0},null,{"$f":"Pension!G288*$T$1","v":0},{"$f":"SUM(F288:T288)","v":0},null,{"$f":"SUM(U288:U288)","v":0},{"$f":"+W288-'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,{"$f":"SUM(Q284:Q288)","v":0},0,{"$f":"SUM(S284:S288)","v":0},0,{"$f":"SUM(U284:U288)","v":0},null,{"$f":"SUM(W284:W288)","v":0},{"$f":"+W289-'ROR-Model'!G289","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W290-'ROR-Model'!G290","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F291:T291)","v":0},null,{"$f":"SUM(U291:U291)","v":0},{"$f":"+W291-'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,{"$f":"+W292-'ROR-Model'!G292","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$292","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G293*$R$1","v":0},null,{"$f":"Pension!G293*$T$1","v":0},{"$f":"SUM(F293:T293)","v":0},null,{"$f":"SUM(U293:U293)","v":0},{"$f":"+W293-'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,{"$f":"+W294-'ROR-Model'!G294","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F295:T295)","v":0},null,{"$f":"SUM(U295:U295)","v":0},{"$f":"+W295-'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,{"$f":"+W296-'ROR-Model'!G296","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$296","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G297*$R$1","v":0},null,{"$f":"Pension!G297*$T$1","v":0},{"$f":"SUM(F297:T297)","v":0},null,{"$f":"SUM(U297:U297)","v":0},{"$f":"+W297-'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,{"$f":"SUM(Q293:Q297)","v":0},0,{"$f":"SUM(S293:S297)","v":0},0,{"$f":"SUM(U293:U297)","v":0},null,{"$f":"SUM(W293:W297)","v":0},{"$f":"+W298-'ROR-Model'!G298","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W299-'ROR-Model'!G299","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$299","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F300:T300)","v":0},null,{"$f":"SUM(U300:U300)","v":0},{"$f":"+W300-'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,{"$f":"+W301-'ROR-Model'!G301","v":0}]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$301","v":11110.860000000015},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G302*$R$1","v":0},null,{"$f":"Pension!G302*$T$1","v":0},{"$f":"SUM(F302:T302)","v":11110.860000000015},null,{"$f":"SUM(U302:U302)","v":11110.860000000015},{"$f":"+W302-'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,{"$f":"+W303-'ROR-Model'!G303","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F304:T304)","v":0},null,{"$f":"SUM(U304:U304)","v":0},{"$f":"+W304-'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,{"$f":"+W305-'ROR-Model'!G305","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$305","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G306*$R$1","v":0},null,{"$f":"Pension!G306*$T$1","v":0},{"$f":"SUM(F306:T306)","v":0},null,{"$f":"SUM(U306:U306)","v":0},{"$f":"+W306-'ROR-Model'!G306","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":0},null,{"$f":"H1*SUM(H302:H306)","v":11110.860000000015},{"$f":"SUM(I302:I306)","v":0},{"$f":"SUM(J302:J306)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q302:Q306)","v":0},0,{"$f":"SUM(S302:S306)","v":0},0,{"$f":"SUM(U302:U306)","v":11110.860000000015},null,{"$f":"SUM(W302:W306)","v":11110.860000000015},{"$f":"+W307-'ROR-Model'!G307","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W308-'ROR-Model'!G308","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$308","v":9991},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F309:T309)","v":9991},null,{"$f":"SUM(U309:U309)","v":9991},{"$f":"+W309-'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,{"$f":"+W310-'ROR-Model'!G310","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$310","v":3322.6100000000042},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G311*$R$1","v":0},null,{"$f":"Pension!G311*$T$1","v":0},{"$f":"SUM(F311:T311)","v":3322.6100000000042},null,{"$f":"SUM(U311:U311)","v":3322.6100000000042},{"$f":"+W311-'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,{"$f":"+W312-'ROR-Model'!G312","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F313:T313)","v":0},null,{"$f":"SUM(U313:U313)","v":0},{"$f":"+W313-'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,{"$f":"+W314-'ROR-Model'!G314","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$314","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G315*$R$1","v":0},null,{"$f":"Pension!G315*$T$1","v":0},{"$f":"SUM(F315:T315)","v":0},null,{"$f":"SUM(U315:U315)","v":0},{"$f":"+W315-'ROR-Model'!G315","v":0}]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":0},null,{"$f":"H1*SUM(H311:H315)","v":3322.6100000000042},{"$f":"SUM(I311:I315)","v":0},{"$f":"SUM(J311:J315)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q311:Q315)","v":0},0,{"$f":"SUM(S311:S315)","v":0},0,{"$f":"SUM(U311:U315)","v":3322.6100000000042},null,{"$f":"SUM(W311:W315)","v":3322.6100000000042},{"$f":"+W316-'ROR-Model'!G316","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W317-'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,{"$f":"SUM(F318:T318)","v":0},null,{"$f":"SUM(U318:U318)","v":0},{"$f":"+W318-'ROR-Model'!G318","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$U$319","v":-588561.22999999928},0,0,0,0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G320*$R$1","v":0},0,{"$f":"Pension!G320*$T$1","v":0},{"$f":"SUM(F320:T320)","v":-588561.22999999928},null,{"$f":"SUM(U320:U320)","v":-588561.22999999928},{"$f":"+W320-'ROR-Model'!G320","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,0,null,{"$f":"H1*Revenue!$U$320","v":-130131.77000000002},0,0,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H13","v":0},0,0,0,0,0,0,{"$f":"'EDIT Amort Adj'!G321*$R$1","v":0},0,{"$f":"Pension!G321*$T$1","v":0},{"$f":"SUM(F321:T321)","v":-130131.77000000002},null,{"$f":"SUM(U321:U321)","v":-130131.77000000002},{"$f":"+W321-'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,{"$f":"+W322-'ROR-Model'!G322","v":0}]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(+F239+F248+F257+F266+F275+F320+F321)","v":0},null,{"$f":"H1*(+H239+H248+H257+H266+H275+H320+H321)","v":385070.21329219895},0,0,0,0,0,0,0,0,0,{"$f":"R1*(+R239+R248+R257+R266+R275+R320+R321)","v":0},0,0,{"$f":"+U239+U248+U257+U266+U275+U320+U321","v":385070.21329219895},null,{"$f":"+W239+W248+W257+W266+W275+W320+W321","v":385070.21329219895},{"$f":"+W323-'ROR-Model'!G323","v":856.44999999995343}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(+F277+F286)","v":0},null,{"$f":"H1*(+H277+H286)","v":23666.080000000002},{"$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},0,0,{"$f":"+U277+U286","v":23666.080000000002},null,{"$f":"+W277+W286","v":23666.080000000002},{"$f":"+W324-'ROR-Model'!G324","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(+F284+F293+F302+F311)","v":0},null,{"$f":"H1*(+H284+H293+H302+H311)","v":14433.470000000019},{"$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},0,0,{"$f":"+U284+U293+U302+U311","v":14433.470000000019},null,{"$f":"+W284+W293+W302+W311","v":14433.470000000019},{"$f":"+W325-'ROR-Model'!G325","v":-856.45000000000437}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(+F243+F252+F261+F270+F279+F288+F297+F306+F315)","v":0},null,{"$f":"H1*(+H243+H252+H261+H270+H279+H288+H297+H306+H315)","v":1554540.7767078001},{"$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},0,0,{"$f":"+U243+U252+U261+U270+U279+U288+U297+U306+U315","v":1554540.7767078001},null,{"$f":"+W243+W252+W261+W270+W279+W288+W297+W306+W315","v":1554540.7767078001},{"$f":"+W326-'ROR-Model'!G326","v":0}]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F1*+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":0},null,{"$f":"H1*+H244+H253+H262+H271+H280+H289+H298+H307+H316+H320+H321","v":1977710.5399999986},{"$f":"I1*+I244+I253+I262+I271+I280+I289+I298+I307+I316+I320+I321","v":0},0,0,0,0,0,0,0,0,{"$f":"R1*+R244+R253+R262+R271+R280+R289+R298+R307+R316+R320+R321","v":0},0,{"$f":"T1*+T244+T253+T262+T271+T280+T289+T298+T307+T316+T320+T321","v":0},{"$f":"U1*+U244+U253+U262+U271+U280+U289+U298+U307+U316+U320+U321","v":-537355.20999999903},null,{"$f":"W1*+W244+W253+W262+W271+W280+W289+W298+W307+W316+W320+W321","v":-537355.20999999903},{"$f":"+W327-'ROR-Model'!G327","v":-2515065.7499999977}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W328-'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":-30115.295999999718},{"$f":"I1*(I246+I255+I264+I273+I282+I291)","v":0},{"$f":"J1*(J246+J255+J264+J273+J282+J291)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R246+R255+R264+R273+R282+R291)","v":0},0,0,{"$f":"U246+U255+U264+U273+U282+U291","v":-30115.295999999718},null,{"$f":"W246+W255+W264+W273+W282+W291","v":-30115.295999999718},{"$f":"+W329-'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":9991},{"$f":"I1*(I309+I318+I300)","v":0},{"$f":"J1*(J309+J318+J300)","v":0},0,0,0,0,0,0,0,{"$f":"R1*(R309+R318+R300)","v":0},0,0,{"$f":"U309+U318+U300","v":9991},null,{"$f":"W309+W318+W300","v":9991},{"$f":"+W330-'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":-20124.295999999718},{"$f":"I1*+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":0},{"$f":"J1*+J246+J255+J264+J273+J282+J291+J300+J309+J318","v":0},0,0,0,0,0,0,0,{"$f":"R1*+R246+R255+R264+R273+R282+R291+R300+R309+R318","v":0},0,0,{"$f":"+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":-20124.295999999718},null,{"$f":"+W246+W255+W264+W273+W282+W291+W300+W309+W318","v":-20124.295999999718},{"$f":"+W331-'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,{"$f":"+W332-'ROR-Model'!G332","v":0}]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W333-'ROR-Model'!G333","v":0}]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$333","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F334:T334)","v":0},null,{"$f":"SUM(U334:U334)","v":0},{"$f":"+W334-'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,{"$f":"+W335-'ROR-Model'!G335","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F336:T336)","v":0},null,{"$f":"SUM(U336:U336)","v":0},{"$f":"+W336-'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,{"$f":"+W337-'ROR-Model'!G337","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F338:T338)","v":0},null,{"$f":"SUM(U338:U338)","v":0},{"$f":"+W338-'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,{"$f":"SUM(Q334:Q338)","v":0},0,{"$f":"SUM(S334:S338)","v":0},0,{"$f":"SUM(U334:U338)","v":0},null,{"$f":"SUM(W334:W338)","v":0},{"$f":"+W339-'ROR-Model'!G339","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W340-'ROR-Model'!G340","v":0}]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F341:T341)","v":0},null,{"$f":"SUM(U341:U341)","v":0},{"$f":"+W341-'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,{"$f":"+W342-'ROR-Model'!G342","v":0}]
[null,"IC","Distribution Non-Gas Rev",null,null,null,null,{"$f":"H1*Revenue!$U$342","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F343:T343)","v":0},null,{"$f":"SUM(U343:U343)","v":0},{"$f":"+W343-'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,{"$f":"+W344-'ROR-Model'!G344","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F345:T345)","v":0},null,{"$f":"SUM(U345:U345)","v":0},{"$f":"+W345-'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,{"$f":"+W346-'ROR-Model'!G346","v":0}]
[null,null,"Commodity Revenue",null,null,null,null,{"$f":"H1*Revenue!$U$346","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F347:T347)","v":0},null,{"$f":"SUM(U347:U347)","v":0},{"$f":"+W347-'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,{"$f":"SUM(Q343:Q347)","v":0},0,{"$f":"SUM(S343:S347)","v":0},0,{"$f":"SUM(U343:U347)","v":0},null,{"$f":"SUM(W343:W347)","v":0},{"$f":"+W348-'ROR-Model'!G348","v":0}]
[]
[null,null,"Total Dth",null,null,null,null,{"$f":"H1*Revenue!$U$349","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F350:T350)","v":0},null,{"$f":"SUM(U350:U350)","v":0},{"$f":"+W350-'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,{"$f":"+W351-'ROR-Model'!G351","v":0}]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W352-'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,{"$f":"+R334+R343","v":0},0,0,{"$f":"+U334+U343","v":0},null,{"$f":"+W334+W343","v":0},{"$f":"+W353-'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,{"$f":"+R337+R346","v":0},0,0,{"$f":"+U337+U346","v":0},null,{"$f":"+W337+W346","v":0},{"$f":"+W354-'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,{"$f":"R339+R348","v":0},0,0,{"$f":"U339+U348","v":0},null,{"$f":"W339+W348","v":0},{"$f":"+W355-'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,{"$f":"+W356-'ROR-Model'!G356","v":0}]
[null,null,"Sales Dth",null,null,{"$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},0,0,{"$f":"U341","v":0},null,{"$f":"W341","v":0},{"$f":"+W357-'ROR-Model'!G357","v":0}]
[null,null,"Transportation Dth",null,null,{"$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},0,0,{"$f":"U350","v":0},null,{"$f":"W350","v":0},{"$f":"+W358-'ROR-Model'!G358","v":0}]
[null,null,"Total Colorado Dth",null,null,{"$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},0,0,{"$f":"U341+U350","v":0},null,{"$f":"W341+W350","v":0},{"$f":"+W359-'ROR-Model'!G359","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W360-'ROR-Model'!G360","v":0}]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F1*(F200+F229+F323+F353)","v":0},null,-8717711.5057838131,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R200+R229+R323+R353)","v":0},0,{"$f":"T1*(T200+T229+T323+T353)","v":0},{"$f":"(U200+U229+U323+U353)","v":-8717711.5057838131},null,{"$f":"(W200+W229+W323+W353)","v":-8717711.5057838131},{"$f":"+W363-'ROR-Model'!G363","v":856.44999999925494}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F1*(F201+F230+F324)","v":0},null,-419780.82000000012,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R201+R230+R324)","v":0},0,{"$f":"T1*(T201+T230+T324)","v":0},{"$f":"(U201+U230+U324)","v":-419780.82000000012},null,{"$f":"(W201+W230+W324)","v":-419780.82000000012},{"$f":"+W364-'ROR-Model'!G364","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F1*(F325)","v":0},null,14433.470000000019,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R325)","v":0},0,{"$f":"T1*(T325)","v":0},{"$f":"(U325)","v":14433.470000000019},null,{"$f":"(W325)","v":14433.470000000019},{"$f":"+W365-'ROR-Model'!G365","v":-856.45000000000437}]
[null,null,"Commodity Revenue",null,null,{"$f":"F1*(F202+F231+F326+F354)","v":0},null,1925908.7167078,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R202+R231+R326+R354)","v":0},0,{"$f":"T1*(T202+T231+T326+T354)","v":0},{"$f":"(U202+U231+U326+U354)","v":1925908.7167078},null,{"$f":"(W202+W231+W326+W354)","v":1925908.7167078},{"$f":"+W366-'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,{"$f":"+W367-'ROR-Model'!G367","v":0}]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F1*(F203+F232+F327+F355)","v":0},null,-7197150.1390760131,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R203+R232+R327+R355)","v":0},0,{"$f":"T1*(T203+T232+T327+T355)","v":0},{"$f":"(U203+U232+U327+U355)","v":-9712215.8890760113},null,{"$f":"(W203+W232+W327+W355)","v":-9712215.8890760113},{"$f":"+W368-'ROR-Model'!G368","v":-2515065.7499999981}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W369-'ROR-Model'!G369","v":0}]
[null,null,"Sales Dth",null,null,{"$f":"F1*(F205+F234+F329+F357)","v":0},null,6576084.3619999979,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R205+R234+R329+R357)","v":0},0,{"$f":"T1*(T205+T234+T329+T357)","v":0},{"$f":"(U205+U234+U329+U357)","v":6576084.3619999979},null,{"$f":"(W205+W234+W329+W357)","v":6576084.3619999979},{"$f":"+W370-'ROR-Model'!G370","v":0}]
[null,null,"Transportation Dth",null,null,{"$f":"F1*(F206+F235+F330+F358)","v":0},null,321890.5,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R206+R235+R330+R358)","v":0},0,{"$f":"T1*(T206+T235+T330+T358)","v":0},{"$f":"(U206+U235+U330+U358)","v":321890.5},null,{"$f":"(W206+W235+W330+W358)","v":321890.5},{"$f":"+W371-'ROR-Model'!G371","v":0}]
[null,null,"SystemTotal Dth",null,null,{"$f":"F1*(F207+F236+F331+F359)","v":0},null,6897974.8619999997,0,0,0,0,0,0,0,0,0,{"$f":"R1*(R207+R236+R331+R359)","v":0},0,{"$f":"T1*(T207+T236+T331+T359)","v":0},{"$f":"(U207+U236+U331+U359)","v":6897974.8619999997},null,{"$f":"(W207+W236+W331+W359)","v":6897974.8619999997},{"$f":"+W372-'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,{"$f":"+W373-'ROR-Model'!G373","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W374-'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,{"$f":"+W375-'ROR-Model'!G375","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W376-'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,{"$f":"+W377-'ROR-Model'!G377","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W378-'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,{"$f":"+W379-'ROR-Model'!G379","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G380*$R$1","v":0},null,{"$f":"Pension!G380*$T$1","v":0},{"$f":"SUM(F380:T380)","v":0},null,{"$f":"SUM(U380:U380)","v":0},{"$f":"+W380-'ROR-Model'!G380","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G381*$R$1","v":0},null,{"$f":"Pension!G381*$T$1","v":0},{"$f":"SUM(F381:T381)","v":0},null,{"$f":"SUM(U381:U381)","v":0},{"$f":"+W381-'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},{"$f":"SUM(S380:S381)","v":0},0,{"$f":"SUM(U380:U381)","v":0},null,{"$f":"SUM(W380:W381)","v":0},{"$f":"+W382-'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,{"$f":"+W383-'ROR-Model'!G383","v":0}]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W384-'ROR-Model'!G384","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G385*$R$1","v":0},null,{"$f":"Pension!G385*$T$1","v":0},{"$f":"SUM(F385:T385)","v":0},null,{"$f":"SUM(U385:U385)","v":0},{"$f":"+W385-'ROR-Model'!G385","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G386*$R$1","v":0},null,{"$f":"Pension!G386*$T$1","v":0},{"$f":"SUM(F386:T386)","v":0},null,{"$f":"SUM(U386:U386)","v":0},{"$f":"+W386-'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},{"$f":"SUM(S385:S386)","v":0},0,{"$f":"SUM(U385:U386)","v":0},null,{"$f":"SUM(W385:W386)","v":0},{"$f":"+W387-'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,{"$f":"+W388-'ROR-Model'!G388","v":0}]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W389-'ROR-Model'!G389","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G390*$R$1","v":0},null,{"$f":"Pension!G390*$T$1","v":0},{"$f":"SUM(F390:T390)","v":0},null,{"$f":"SUM(U390:U390)","v":0},{"$f":"+W390-'ROR-Model'!G390","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G391*$R$1","v":0},null,{"$f":"Pension!G391*$T$1","v":0},{"$f":"SUM(F391:T391)","v":0},null,{"$f":"SUM(U391:U391)","v":0},{"$f":"+W391-'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},{"$f":"SUM(S390:S391)","v":0},0,{"$f":"SUM(U390:U391)","v":0},null,{"$f":"SUM(W390:W391)","v":0},{"$f":"+W392-'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,{"$f":"+W393-'ROR-Model'!G393","v":0}]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W394-'ROR-Model'!G394","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G395*$R$1","v":0},null,{"$f":"Pension!G395*$T$1","v":0},{"$f":"SUM(F395:T395)","v":0},null,{"$f":"SUM(U395:U395)","v":0},{"$f":"+W395-'ROR-Model'!G395","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G396*$R$1","v":0},null,{"$f":"Pension!G396*$T$1","v":0},{"$f":"SUM(F396:T396)","v":0},null,{"$f":"SUM(U396:U396)","v":0},{"$f":"+W396-'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},{"$f":"SUM(S395:S396)","v":0},0,{"$f":"SUM(U395:U396)","v":0},null,{"$f":"SUM(W395:W396)","v":0},{"$f":"+W397-'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,{"$f":"+W398-'ROR-Model'!G398","v":0}]
[4862,"NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W399-'ROR-Model'!G399","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G400*$R$1","v":0},null,{"$f":"Pension!G400*$T$1","v":0},{"$f":"SUM(F400:T400)","v":0},null,{"$f":"SUM(U400:U400)","v":0},{"$f":"+W400-'ROR-Model'!G400","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G401*$R$1","v":0},null,{"$f":"Pension!G401*$T$1","v":0},{"$f":"SUM(F401:T401)","v":0},null,{"$f":"SUM(U401:U401)","v":0},{"$f":"+W401-'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},{"$f":"SUM(S400:S401)","v":0},0,{"$f":"SUM(U400:U401)","v":0},null,{"$f":"SUM(W400:W401)","v":0},{"$f":"+W402-'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,{"$f":"+W403-'ROR-Model'!G403","v":0}]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W404-'ROR-Model'!G404","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G405*$R$1","v":0},null,{"$f":"Pension!G405*$T$1","v":0},{"$f":"SUM(F405:T405)","v":0},null,{"$f":"SUM(U405:U405)","v":0},{"$f":"+W405-'ROR-Model'!G405","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G406*$R$1","v":0},null,{"$f":"Pension!G406*$T$1","v":0},{"$f":"SUM(F406:T406)","v":0},null,{"$f":"SUM(U406:U406)","v":0},{"$f":"+W406-'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},{"$f":"SUM(S405:S406)","v":0},0,{"$f":"SUM(U405:U406)","v":0},null,{"$f":"SUM(W405:W406)","v":0},{"$f":"+W407-'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,{"$f":"+W408-'ROR-Model'!G408","v":0}]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W409-'ROR-Model'!G409","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G410*$R$1","v":0},null,{"$f":"Pension!G410*$T$1","v":0},{"$f":"SUM(F410:T410)","v":0},null,{"$f":"SUM(U410:U410)","v":0},{"$f":"+W410-'ROR-Model'!G410","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G411*$R$1","v":0},null,{"$f":"Pension!G411*$T$1","v":0},{"$f":"SUM(F411:T411)","v":0},null,{"$f":"SUM(U411:U411)","v":0},{"$f":"+W411-'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},{"$f":"SUM(S410:S411)","v":0},0,{"$f":"SUM(U410:U411)","v":0},null,{"$f":"SUM(W410:W411)","v":0},{"$f":"+W412-'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,{"$f":"+W413-'ROR-Model'!G413","v":0}]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W414-'ROR-Model'!G414","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G415*$R$1","v":0},null,{"$f":"Pension!G415*$T$1","v":0},{"$f":"SUM(F415:T415)","v":0},null,{"$f":"SUM(U415:U415)","v":0},{"$f":"+W415-'ROR-Model'!G415","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G416*$R$1","v":0},null,{"$f":"Pension!G416*$T$1","v":0},{"$f":"SUM(F416:T416)","v":0},null,{"$f":"SUM(U416:U416)","v":0},{"$f":"+W416-'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},{"$f":"SUM(S415:S416)","v":0},0,{"$f":"SUM(U415:U416)","v":0},null,{"$f":"SUM(W415:W416)","v":0},{"$f":"+W417-'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,{"$f":"+W418-'ROR-Model'!G418","v":0}]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W419-'ROR-Model'!G419","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G420*$R$1","v":0},null,{"$f":"Pension!G420*$T$1","v":0},{"$f":"SUM(F420:T420)","v":0},null,{"$f":"SUM(U420:U420)","v":0},{"$f":"+W420-'ROR-Model'!G420","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G421*$R$1","v":0},null,{"$f":"Pension!G421*$T$1","v":0},{"$f":"SUM(F421:T421)","v":0},null,{"$f":"SUM(U421:U421)","v":0},{"$f":"+W421-'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},{"$f":"SUM(S420:S421)","v":0},0,{"$f":"SUM(U420:U421)","v":0},null,{"$f":"SUM(W420:W421)","v":0},{"$f":"+W422-'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,{"$f":"+W423-'ROR-Model'!G423","v":0}]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W424-'ROR-Model'!G424","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G425*$R$1","v":0},null,{"$f":"Pension!G425*$T$1","v":0},{"$f":"SUM(F425:T425)","v":0},null,{"$f":"SUM(U425:U425)","v":0},{"$f":"+W425-'ROR-Model'!G425","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G426*$R$1","v":0},null,{"$f":"Pension!G426*$T$1","v":0},{"$f":"SUM(F426:T426)","v":0},null,{"$f":"SUM(U426:U426)","v":0},{"$f":"+W426-'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},{"$f":"SUM(S425:S426)","v":0},0,{"$f":"SUM(U425:U426)","v":0},null,{"$f":"SUM(W425:W426)","v":0},{"$f":"+W427-'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,{"$f":"+W428-'ROR-Model'!G428","v":0}]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W429-'ROR-Model'!G429","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G430*$R$1","v":0},null,{"$f":"Pension!G430*$T$1","v":0},{"$f":"SUM(F430:T430)","v":0},null,{"$f":"SUM(U430:U430)","v":0},{"$f":"+W430-'ROR-Model'!G430","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G431*$R$1","v":0},null,{"$f":"Pension!G431*$T$1","v":0},{"$f":"SUM(F431:T431)","v":0},null,{"$f":"SUM(U431:U431)","v":0},{"$f":"+W431-'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},{"$f":"SUM(S430:S431)","v":0},0,{"$f":"SUM(U430:U431)","v":0},null,{"$f":"SUM(W430:W431)","v":0},{"$f":"+W432-'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,{"$f":"+W433-'ROR-Model'!G433","v":0}]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W434-'ROR-Model'!G434","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G435*$R$1","v":0},null,{"$f":"Pension!G435*$T$1","v":0},{"$f":"SUM(F435:T435)","v":0},null,{"$f":"SUM(U435:U435)","v":0},{"$f":"+W435-'ROR-Model'!G435","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G436*$R$1","v":0},null,{"$f":"Pension!G436*$T$1","v":0},{"$f":"SUM(F436:T436)","v":0},null,{"$f":"SUM(U436:U436)","v":0},{"$f":"+W436-'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},{"$f":"SUM(S435:S436)","v":0},0,{"$f":"SUM(U435:U436)","v":0},null,{"$f":"SUM(W435:W436)","v":0},{"$f":"+W437-'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,{"$f":"+W438-'ROR-Model'!G438","v":0}]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W439-'ROR-Model'!G439","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G440*$R$1","v":0},null,{"$f":"Pension!G440*$T$1","v":0},{"$f":"SUM(F440:T440)","v":0},null,{"$f":"SUM(U440:U440)","v":0},{"$f":"+W440-'ROR-Model'!G440","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G441*$R$1","v":0},null,{"$f":"Pension!G441*$T$1","v":0},{"$f":"SUM(F441:T441)","v":0},null,{"$f":"SUM(U441:U441)","v":0},{"$f":"+W441-'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},{"$f":"SUM(S440:S441)","v":0},0,{"$f":"SUM(U440:U441)","v":0},null,{"$f":"SUM(W440:W441)","v":0},{"$f":"+W442-'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,{"$f":"+W443-'ROR-Model'!G443","v":0}]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W444-'ROR-Model'!G444","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G445*$R$1","v":0},null,{"$f":"Pension!G445*$T$1","v":0},{"$f":"SUM(F445:T445)","v":0},null,{"$f":"SUM(U445:U445)","v":0},{"$f":"+W445-'ROR-Model'!G445","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G446*$R$1","v":0},null,{"$f":"Pension!G446*$T$1","v":0},{"$f":"SUM(F446:T446)","v":0},null,{"$f":"SUM(U446:U446)","v":0},{"$f":"+W446-'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},{"$f":"SUM(S445:S446)","v":0},0,{"$f":"SUM(U445:U446)","v":0},null,{"$f":"SUM(W445:W446)","v":0},{"$f":"+W447-'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,{"$f":"+W448-'ROR-Model'!G448","v":0}]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W449-'ROR-Model'!G449","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G450*$R$1","v":0},null,{"$f":"Pension!G450*$T$1","v":0},{"$f":"SUM(F450:T450)","v":0},null,{"$f":"SUM(U450:U450)","v":0},{"$f":"+W450-'ROR-Model'!G450","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G451*$R$1","v":0},null,{"$f":"Pension!G451*$T$1","v":0},{"$f":"SUM(F451:T451)","v":0},null,{"$f":"SUM(U451:U451)","v":0},{"$f":"+W451-'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},{"$f":"SUM(S450:S451)","v":0},0,{"$f":"SUM(U450:U451)","v":0},null,{"$f":"SUM(W450:W451)","v":0},{"$f":"+W452-'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,{"$f":"+W453-'ROR-Model'!G453","v":0}]
[4891,"Capacity Release Revenues (Utah-20%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W454-'ROR-Model'!G454","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G455*$R$1","v":0},null,{"$f":"Pension!G455*$T$1","v":0},{"$f":"SUM(F455:T455)","v":0},null,{"$f":"SUM(U455:U455)","v":0},{"$f":"+W455-'ROR-Model'!G455","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G456*$R$1","v":0},null,{"$f":"Pension!G456*$T$1","v":0},{"$f":"SUM(F456:T456)","v":0},null,{"$f":"SUM(U456:U456)","v":0},{"$f":"+W456-'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},{"$f":"SUM(S455:S456)","v":0},0,{"$f":"SUM(U455:U456)","v":0},null,{"$f":"SUM(W455:W456)","v":0},{"$f":"+W457-'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,{"$f":"+W458-'ROR-Model'!G458","v":0}]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W459-'ROR-Model'!G459","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G460*$R$1","v":0},null,{"$f":"Pension!G460*$T$1","v":0},{"$f":"SUM(F460:T460)","v":0},null,{"$f":"SUM(U460:U460)","v":0},{"$f":"+W460-'ROR-Model'!G460","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G461*$R$1","v":0},null,{"$f":"Pension!G461*$T$1","v":0},{"$f":"SUM(F461:T461)","v":0},null,{"$f":"SUM(U461:U461)","v":0},{"$f":"+W461-'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},{"$f":"SUM(S460:S461)","v":0},0,{"$f":"SUM(U460:U461)","v":0},null,{"$f":"SUM(W460:W461)","v":0},{"$f":"+W462-'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,{"$f":"+W463-'ROR-Model'!G463","v":0}]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W464-'ROR-Model'!G464","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G465*$R$1","v":0},null,{"$f":"Pension!G465*$T$1","v":0},{"$f":"SUM(F465:T465)","v":0},null,{"$f":"SUM(U465:U465)","v":0},{"$f":"+W465-'ROR-Model'!G465","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G466*$R$1","v":0},null,{"$f":"Pension!G466*$T$1","v":0},{"$f":"SUM(F466:T466)","v":0},null,{"$f":"SUM(U466:U466)","v":0},{"$f":"+W466-'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},{"$f":"SUM(S465:S466)","v":0},0,{"$f":"SUM(U465:U466)","v":0},null,{"$f":"SUM(W465:W466)","v":0},{"$f":"+W467-'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,{"$f":"+W468-'ROR-Model'!G468","v":0}]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W469-'ROR-Model'!G469","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G470*$R$1","v":0},null,{"$f":"Pension!G470*$T$1","v":0},{"$f":"SUM(F470:T470)","v":0},null,{"$f":"SUM(U470:U470)","v":0},{"$f":"+W470-'ROR-Model'!G470","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G471*$R$1","v":0},null,{"$f":"Pension!G471*$T$1","v":0},{"$f":"SUM(F471:T471)","v":0},null,{"$f":"SUM(U471:U471)","v":0},{"$f":"+W471-'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},{"$f":"SUM(S470:S471)","v":0},0,{"$f":"SUM(U470:U471)","v":0},null,{"$f":"SUM(W470:W471)","v":0},{"$f":"+W472-'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,{"$f":"+W473-'ROR-Model'!G473","v":0}]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W474-'ROR-Model'!G474","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G475*$R$1","v":0},null,{"$f":"Pension!G475*$T$1","v":0},{"$f":"SUM(F475:T475)","v":0},null,{"$f":"SUM(U475:U475)","v":0},{"$f":"+W475-'ROR-Model'!G475","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G476*$R$1","v":0},null,{"$f":"Pension!G476*$T$1","v":0},{"$f":"SUM(F476:T476)","v":0},null,{"$f":"SUM(U476:U476)","v":0},{"$f":"+W476-'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},{"$f":"SUM(S475:S476)","v":0},0,{"$f":"SUM(U475:U476)","v":0},null,{"$f":"SUM(W475:W476)","v":0},{"$f":"+W477-'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,{"$f":"+W478-'ROR-Model'!G478","v":0}]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W479-'ROR-Model'!G479","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G480*$R$1","v":0},null,{"$f":"Pension!G480*$T$1","v":0},{"$f":"SUM(F480:T480)","v":0},null,{"$f":"SUM(U480:U480)","v":0},{"$f":"+W480-'ROR-Model'!G480","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G481*$R$1","v":0},null,{"$f":"Pension!G481*$T$1","v":0},{"$f":"SUM(F481:T481)","v":0},null,{"$f":"SUM(U481:U481)","v":0},{"$f":"+W481-'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},{"$f":"SUM(S480:S481)","v":0},0,{"$f":"SUM(U480:U481)","v":0},null,{"$f":"SUM(W480:W481)","v":0},{"$f":"+W482-'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,{"$f":"+W483-'ROR-Model'!G483","v":0}]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W484-'ROR-Model'!G484","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G485*$R$1","v":0},null,{"$f":"Pension!G485*$T$1","v":0},{"$f":"SUM(F485:T485)","v":0},null,{"$f":"SUM(U485:U485)","v":0},{"$f":"+W485-'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,{"$f":"SUM(F486:T486)","v":0},null,{"$f":"SUM(U486:U486)","v":0},{"$f":"+W486-'ROR-Model'!G486","v":0}]
[null,null,"Total",null,null,{"$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,{"$f":"SUM(U485:U486)","v":0},null,{"$f":"SUM(W485:W486)","v":0},{"$f":"+W487-'ROR-Model'!G487","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W488-'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,{"$f":"+W489-'ROR-Model'!G489","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G490*$R$1","v":0},null,{"$f":"Pension!G490*$T$1","v":0},{"$f":"SUM(F490:T490)","v":0},null,{"$f":"SUM(U490:U490)","v":0},{"$f":"+W490-'ROR-Model'!G490","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G491*$R$1","v":0},null,{"$f":"Pension!G491*$T$1","v":0},{"$f":"SUM(F491:T491)","v":0},null,{"$f":"SUM(U491:U491)","v":0},{"$f":"+W491-'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},{"$f":"SUM(S490:S491)","v":0},0,{"$f":"SUM(U490:U491)","v":0},null,{"$f":"SUM(W490:W491)","v":0},{"$f":"+W492-'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,{"$f":"+W493-'ROR-Model'!G493","v":0}]
["496","EDIT Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W494-'ROR-Model'!G494","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G495*$R$1","v":0},null,{"$f":"Pension!G495*$T$1","v":0},{"$f":"SUM(F495:T495)","v":0},null,{"$f":"SUM(U495:U495)","v":0},{"$f":"+W495-'ROR-Model'!G495","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G496*$R$1","v":0},null,{"$f":"Pension!G496*$T$1","v":0},{"$f":"SUM(F496:T496)","v":0},null,{"$f":"SUM(U496:U496)","v":0},{"$f":"+W496-'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},{"$f":"SUM(S495:S496)","v":0},0,{"$f":"SUM(U495:U496)","v":0},null,{"$f":"SUM(W495:W496)","v":0},{"$f":"+W497-'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,{"$f":"+W498-'ROR-Model'!G498","v":0}]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W499-'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,{"$f":"+W500-'ROR-Model'!G500","v":0}]
[null,null,"Pass-Through Other Revenues",null,null,{"$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},0,0,{"$f":"U380+U460+U465+U470+U475+U480+U485+U490","v":0},null,{"$f":"W380+W460+W465+W470+W475+W480+W485+W490","v":0},{"$f":"+W501-'ROR-Model'!G501","v":0}]
[null,null,"General Other Revenues",null,null,{"$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},0,0,{"$f":"U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U495","v":0},null,{"$f":"W385+W390+W395+W400+W405+W410+W415+W420+W425+W430+W435+W440+W445+W450+W455+W495","v":0},{"$f":"+W502-'ROR-Model'!G502","v":0}]
[null,null,"Utah Total Other Revenues",null,null,{"$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},0,0,{"$f":"U380+U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U460+U465+U470+U475+U480+U485+U490+U495","v":0},null,{"$f":"W380+W385+W390+W395+W400+W405+W410+W415+W420+W425+W430+W435+W440+W445+W450+W455+W460+W465+W470+W475+W480+W485+W490+W495","v":0},{"$f":"+W503-'ROR-Model'!G503","v":0}]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W504-'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,{"$f":"R486+R491","v":0},0,0,{"$f":"U486+U491","v":0},null,{"$f":"W486+W491","v":0},{"$f":"+W505-'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,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R496","v":0},0,0,{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U496","v":0},null,{"$f":"W381+W386+W391+W396+W401+W406+W411+W416+W421+W426+W431+W436+W441+W446+W451+W456+W461+W466+W471+W476+W481+W496","v":0},{"$f":"+W506-'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,{"$f":"R381+R386+R391+R396+R401+R406+R411+R416+R421+R426+R431+R436+R441+R446+R451+R456+R461+R466+R471+R476+R481+R486+R491+R496","v":0},0,0,{"$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":0},null,{"$f":"W381+W386+W391+W396+W401+W406+W411+W416+W421+W426+W431+W436+W441+W446+W451+W456+W461+W466+W471+W476+W481+W486+W491+W496","v":0},{"$f":"+W507-'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,{"$f":"+W508-'ROR-Model'!G508","v":0}]
[null,"System Total Other Revenue",null,null,null,{"$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},0,0,{"$f":"U382+U387+U392+U397+U402+U407+U412+U417+U422+U427+U432+U437+U442+U447+U452+U457+U462+U467+U472+U477+U482+U487+U492+U497","v":0},null,{"$f":"W382+W387+W392+W397+W402+W407+W412+W417+W422+W427+W432+W437+W442+W447+W452+W457+W462+W467+W472+W477+W482+W487+W492+W497","v":0},{"$f":"+W509-'ROR-Model'!G509","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":0},null,{"$f":"H1*H368+H509","v":-7197150.1390760131},{"$f":"I368+I509","v":0},{"$f":"J368+J509","v":0},0,0,0,0,0,0,0,{"$f":"R368+R509","v":0},0,0,{"$f":"SUM(F512:T512)","v":-7197150.1390760131},null,{"$f":"SUM(U512:U512)","v":-7197150.1390760131},{"$f":"+W512-'ROR-Model'!G512","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W513-'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,{"$f":"+W514-'ROR-Model'!G514","v":0}]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W515-'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,{"$f":"+W516-'ROR-Model'!G516","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W517-'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,{"$f":"+W518-'ROR-Model'!G518","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W519-'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,{"$f":"+W520-'ROR-Model'!G520","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G521*$R$1","v":0},null,{"$f":"Pension!G521*$T$1","v":0},{"$f":"SUM(F521:T521)","v":0},null,{"$f":"SUM(U521:U521)","v":0},{"$f":"+W521-'ROR-Model'!G521","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G522*$R$1","v":0},null,{"$f":"Pension!G522*$T$1","v":0},{"$f":"SUM(F522:T522)","v":0},null,{"$f":"SUM(U522:U522)","v":0},{"$f":"+W522-'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},{"$f":"SUM(S521:S522)","v":0},0,{"$f":"SUM(U521:U522)","v":0},null,{"$f":"SUM(W521:W522)","v":0},{"$f":"+W523-'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,{"$f":"+W524-'ROR-Model'!G524","v":0}]
[758.1,"Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W525-'ROR-Model'!G525","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G526*$R$1","v":0},null,{"$f":"Pension!G526*$T$1","v":0},{"$f":"SUM(F526:T526)","v":0},null,{"$f":"SUM(U526:U526)","v":0},{"$f":"+W526-'ROR-Model'!G526","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G527*$R$1","v":0},null,{"$f":"Pension!G527*$T$1","v":0},{"$f":"SUM(F527:T527)","v":0},null,{"$f":"SUM(U527:U527)","v":0},{"$f":"+W527-'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},{"$f":"SUM(S526:S527)","v":0},0,{"$f":"SUM(U526:U527)","v":0},null,{"$f":"SUM(W526:W527)","v":0},{"$f":"+W528-'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,{"$f":"+W529-'ROR-Model'!G529","v":0}]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W530-'ROR-Model'!G530","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G531*$R$1","v":0},null,{"$f":"Pension!G531*$T$1","v":0},{"$f":"SUM(F531:T531)","v":0},null,{"$f":"SUM(U531:U531)","v":0},{"$f":"+W531-'ROR-Model'!G531","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G532*$R$1","v":0},null,{"$f":"Pension!G532*$T$1","v":0},{"$f":"SUM(F532:T532)","v":0},null,{"$f":"SUM(U532:U532)","v":0},{"$f":"+W532-'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},{"$f":"SUM(S531:S532)","v":0},0,{"$f":"SUM(U531:U532)","v":0},null,{"$f":"SUM(W531:W532)","v":0},{"$f":"+W533-'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,{"$f":"+W534-'ROR-Model'!G534","v":0}]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W535-'ROR-Model'!G535","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G536*$R$1","v":0},null,{"$f":"Pension!G536*$T$1","v":0},{"$f":"SUM(F536:T536)","v":0},null,{"$f":"SUM(U536:U536)","v":0},{"$f":"+W536-'ROR-Model'!G536","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G537*$R$1","v":0},null,{"$f":"Pension!G537*$T$1","v":0},{"$f":"SUM(F537:T537)","v":0},null,{"$f":"SUM(U537:U537)","v":0},{"$f":"+W537-'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},{"$f":"SUM(S536:S537)","v":0},0,{"$f":"SUM(U536:U537)","v":0},null,{"$f":"SUM(W536:W537)","v":0},{"$f":"+W538-'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,{"$f":"+W539-'ROR-Model'!G539","v":0}]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W540-'ROR-Model'!G540","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G541*$R$1","v":0},null,{"$f":"Pension!G541*$T$1","v":0},{"$f":"SUM(F541:T541)","v":0},null,{"$f":"SUM(U541:U541)","v":0},{"$f":"+W541-'ROR-Model'!G541","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G542*$R$1","v":0},null,{"$f":"Pension!G542*$T$1","v":0},{"$f":"SUM(F542:T542)","v":0},null,{"$f":"SUM(U542:U542)","v":0},{"$f":"+W542-'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},{"$f":"SUM(S541:S542)","v":0},0,{"$f":"SUM(U541:U542)","v":0},null,{"$f":"SUM(W541:W542)","v":0},{"$f":"+W543-'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,{"$f":"+W544-'ROR-Model'!G544","v":0}]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W545-'ROR-Model'!G545","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G546*$R$1","v":0},null,{"$f":"Pension!G546*$T$1","v":0},{"$f":"SUM(F546:T546)","v":0},null,{"$f":"SUM(U546:U546)","v":0},{"$f":"+W546-'ROR-Model'!G546","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G547*$R$1","v":0},null,{"$f":"Pension!G547*$T$1","v":0},{"$f":"SUM(F547:T547)","v":0},null,{"$f":"SUM(U547:U547)","v":0},{"$f":"+W547-'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},{"$f":"SUM(S546:S547)","v":0},0,{"$f":"SUM(U546:U547)","v":0},null,{"$f":"SUM(W546:W547)","v":0},{"$f":"+W548-'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,{"$f":"+W549-'ROR-Model'!G549","v":0}]
[802,"Natural Gas Gasoline Plant Outlet Purchase",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W550-'ROR-Model'!G550","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G551*$R$1","v":0},null,{"$f":"Pension!G551*$T$1","v":0},{"$f":"SUM(F551:T551)","v":0},null,{"$f":"SUM(U551:U551)","v":0},{"$f":"+W551-'ROR-Model'!G551","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G552*$R$1","v":0},null,{"$f":"Pension!G552*$T$1","v":0},{"$f":"SUM(F552:T552)","v":0},null,{"$f":"SUM(U552:U552)","v":0},{"$f":"+W552-'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},{"$f":"SUM(S551:S552)","v":0},0,{"$f":"SUM(U551:U552)","v":0},null,{"$f":"SUM(W551:W552)","v":0},{"$f":"+W553-'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,{"$f":"+W554-'ROR-Model'!G554","v":0}]
[803,"Natural Gas Transmission Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W555-'ROR-Model'!G555","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G556*$R$1","v":0},null,{"$f":"Pension!G556*$T$1","v":0},{"$f":"SUM(F556:T556)","v":0},null,{"$f":"SUM(U556:U556)","v":0},{"$f":"+W556-'ROR-Model'!G556","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G557*$R$1","v":0},null,{"$f":"Pension!G557*$T$1","v":0},{"$f":"SUM(F557:T557)","v":0},null,{"$f":"SUM(U557:U557)","v":0},{"$f":"+W557-'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},{"$f":"SUM(S556:S557)","v":0},0,{"$f":"SUM(U556:U557)","v":0},null,{"$f":"SUM(W556:W557)","v":0},{"$f":"+W558-'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,{"$f":"+W559-'ROR-Model'!G559","v":0}]
[804,"Natural Gas City Gate Purchases - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W560-'ROR-Model'!G560","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G561*$R$1","v":0},null,{"$f":"Pension!G561*$T$1","v":0},{"$f":"SUM(F561:T561)","v":0},null,{"$f":"SUM(U561:U561)","v":0},{"$f":"+W561-'ROR-Model'!G561","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G562*$R$1","v":0},null,{"$f":"Pension!G562*$T$1","v":0},{"$f":"SUM(F562:T562)","v":0},null,{"$f":"SUM(U562:U562)","v":0},{"$f":"+W562-'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},{"$f":"SUM(S561:S562)","v":0},0,{"$f":"SUM(U561:U562)","v":0},null,{"$f":"SUM(W561:W562)","v":0},{"$f":"+W563-'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,{"$f":"+W564-'ROR-Model'!G564","v":0}]
[804.1,"Natural Gas City Gate Purchases - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W565-'ROR-Model'!G565","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G566*$R$1","v":0},null,{"$f":"Pension!G566*$T$1","v":0},{"$f":"SUM(F566:T566)","v":0},null,{"$f":"SUM(U566:U566)","v":0},{"$f":"+W566-'ROR-Model'!G566","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G567*$R$1","v":0},null,{"$f":"Pension!G567*$T$1","v":0},{"$f":"SUM(F567:T567)","v":0},null,{"$f":"SUM(U567:U567)","v":0},{"$f":"+W567-'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},{"$f":"SUM(S566:S567)","v":0},0,{"$f":"SUM(U566:U567)","v":0},null,{"$f":"SUM(W566:W567)","v":0},{"$f":"+W568-'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,{"$f":"+W569-'ROR-Model'!G569","v":0}]
[805,"Purchased Gas Cost Adjustments - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W570-'ROR-Model'!G570","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G571*$R$1","v":0},null,{"$f":"Pension!G571*$T$1","v":0},{"$f":"SUM(F571:T571)","v":0},null,{"$f":"SUM(U571:U571)","v":0},{"$f":"+W571-'ROR-Model'!G571","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G572*$R$1","v":0},null,{"$f":"Pension!G572*$T$1","v":0},{"$f":"SUM(F572:T572)","v":0},null,{"$f":"SUM(U572:U572)","v":0},{"$f":"+W572-'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},{"$f":"SUM(S571:S572)","v":0},0,{"$f":"SUM(U571:U572)","v":0},null,{"$f":"SUM(W571:W572)","v":0},{"$f":"+W573-'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,{"$f":"+W574-'ROR-Model'!G574","v":0}]
[805.1,"Purchased Gas Cost Adjustments - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W575-'ROR-Model'!G575","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G576*$R$1","v":0},null,{"$f":"Pension!G576*$T$1","v":0},{"$f":"SUM(F576:T576)","v":0},null,{"$f":"SUM(U576:U576)","v":0},{"$f":"+W576-'ROR-Model'!G576","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G577*$R$1","v":0},null,{"$f":"Pension!G577*$T$1","v":0},{"$f":"SUM(F577:T577)","v":0},null,{"$f":"SUM(U577:U577)","v":0},{"$f":"+W577-'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},{"$f":"SUM(S576:S577)","v":0},0,{"$f":"SUM(U576:U577)","v":0},null,{"$f":"SUM(W576:W577)","v":0},{"$f":"+W578-'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,{"$f":"+W579-'ROR-Model'!G579","v":0}]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W580-'ROR-Model'!G580","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G581*$R$1","v":0},null,{"$f":"Pension!G581*$T$1","v":0},{"$f":"SUM(F581:T581)","v":0},null,{"$f":"SUM(U581:U581)","v":0},{"$f":"+W581-'ROR-Model'!G581","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G582*$R$1","v":0},null,{"$f":"Pension!G582*$T$1","v":0},{"$f":"SUM(F582:T582)","v":0},null,{"$f":"SUM(U582:U582)","v":0},{"$f":"+W582-'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},{"$f":"SUM(S581:S582)","v":0},0,{"$f":"SUM(U581:U582)","v":0},null,{"$f":"SUM(W581:W582)","v":0},{"$f":"+W583-'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,{"$f":"+W584-'ROR-Model'!G584","v":0}]
[808.1,"Gas Withdrawn from Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W585-'ROR-Model'!G585","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G586*$R$1","v":0},null,{"$f":"Pension!G586*$T$1","v":0},{"$f":"SUM(F586:T586)","v":0},null,{"$f":"SUM(U586:U586)","v":0},{"$f":"+W586-'ROR-Model'!G586","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G587*$R$1","v":0},null,{"$f":"Pension!G587*$T$1","v":0},{"$f":"SUM(F587:T587)","v":0},null,{"$f":"SUM(U587:U587)","v":0},{"$f":"+W587-'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},{"$f":"SUM(S586:S587)","v":0},0,{"$f":"SUM(U586:U587)","v":0},null,{"$f":"SUM(W586:W587)","v":0},{"$f":"+W588-'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,{"$f":"+W589-'ROR-Model'!G589","v":0}]
[808.2,"Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W590-'ROR-Model'!G590","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G591*$R$1","v":0},null,{"$f":"Pension!G591*$T$1","v":0},{"$f":"SUM(F591:T591)","v":0},null,{"$f":"SUM(U591:U591)","v":0},{"$f":"+W591-'ROR-Model'!G591","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G592*$R$1","v":0},null,{"$f":"Pension!G592*$T$1","v":0},{"$f":"SUM(F592:T592)","v":0},null,{"$f":"SUM(U592:U592)","v":0},{"$f":"+W592-'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},{"$f":"SUM(S591:S592)","v":0},0,{"$f":"SUM(U591:U592)","v":0},null,{"$f":"SUM(W591:W592)","v":0},{"$f":"+W593-'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,{"$f":"+W594-'ROR-Model'!G594","v":0}]
[808.3,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W595-'ROR-Model'!G595","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G596*$R$1","v":0},null,{"$f":"Pension!G596*$T$1","v":0},{"$f":"SUM(F596:T596)","v":0},null,{"$f":"SUM(U596:U596)","v":0},{"$f":"+W596-'ROR-Model'!G596","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G597*$R$1","v":0},null,{"$f":"Pension!G597*$T$1","v":0},{"$f":"SUM(F597:T597)","v":0},null,{"$f":"SUM(U597:U597)","v":0},{"$f":"+W597-'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},{"$f":"SUM(S596:S597)","v":0},0,{"$f":"SUM(U596:U597)","v":0},null,{"$f":"SUM(W596:W597)","v":0},{"$f":"+W598-'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,{"$f":"+W599-'ROR-Model'!G599","v":0}]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W600-'ROR-Model'!G600","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G601*$R$1","v":0},null,{"$f":"Pension!G601*$T$1","v":0},{"$f":"SUM(F601:T601)","v":0},null,{"$f":"SUM(U601:U601)","v":0},{"$f":"+W601-'ROR-Model'!G601","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G602*$R$1","v":0},null,{"$f":"Pension!G602*$T$1","v":0},{"$f":"SUM(F602:T602)","v":0},null,{"$f":"SUM(U602:U602)","v":0},{"$f":"+W602-'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},{"$f":"SUM(S601:S602)","v":0},0,{"$f":"SUM(U601:U602)","v":0},null,{"$f":"SUM(W601:W602)","v":0},{"$f":"+W603-'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,{"$f":"+W604-'ROR-Model'!G604","v":0}]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W605-'ROR-Model'!G605","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G606*$R$1","v":0},null,{"$f":"Pension!G606*$T$1","v":0},{"$f":"SUM(F606:T606)","v":0},null,{"$f":"SUM(U606:U606)","v":0},{"$f":"+W606-'ROR-Model'!G606","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G607*$R$1","v":0},null,{"$f":"Pension!G607*$T$1","v":0},{"$f":"SUM(F607:T607)","v":0},null,{"$f":"SUM(U607:U607)","v":0},{"$f":"+W607-'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},{"$f":"SUM(S606:S607)","v":0},0,{"$f":"SUM(U606:U607)","v":0},null,{"$f":"SUM(W606:W607)","v":0},{"$f":"+W608-'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,{"$f":"+W609-'ROR-Model'!G609","v":0}]
["813.5","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W610-'ROR-Model'!G610","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G611*$R$1","v":0},null,{"$f":"Pension!G611*$T$1","v":0},{"$f":"SUM(F611:T611)","v":0},null,{"$f":"SUM(U611:U611)","v":0},{"$f":"+W611-'ROR-Model'!G611","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G612*$R$1","v":0},null,{"$f":"Pension!G612*$T$1","v":0},{"$f":"SUM(F612:T612)","v":0},null,{"$f":"SUM(U612:U612)","v":0},{"$f":"+W612-'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},{"$f":"SUM(S611:S612)","v":0},0,{"$f":"SUM(U611:U612)","v":0},null,{"$f":"SUM(W611:W612)","v":0},{"$f":"+W613-'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,{"$f":"+W614-'ROR-Model'!G614","v":0}]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W615-'ROR-Model'!G615","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G616*$R$1","v":0},null,{"$f":"Pension!G616*$T$1","v":0},{"$f":"SUM(F616:T616)","v":0},null,{"$f":"SUM(U616:U616)","v":0},{"$f":"+W616-'ROR-Model'!G616","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G617*$R$1","v":0},null,{"$f":"Pension!G617*$T$1","v":0},{"$f":"SUM(F617:T617)","v":0},null,{"$f":"SUM(U617:U617)","v":0},{"$f":"+W617-'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},{"$f":"SUM(T616:T617)","v":0},{"$f":"SUM(U616:U617)","v":0},null,{"$f":"SUM(W616:W617)","v":0},{"$f":"+W618-'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,{"$f":"+W619-'ROR-Model'!G619","v":0}]
[858,"Trans & Comp of Gas by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W620-'ROR-Model'!G620","v":0}]
[null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G621*$R$1","v":0},null,{"$f":"Pension!G621*$T$1","v":0},{"$f":"SUM(F621:T621)","v":0},null,{"$f":"SUM(U621:U621)","v":0},{"$f":"+W621-'ROR-Model'!G621","v":0}]
[null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G622*$R$1","v":0},null,{"$f":"Pension!G622*$T$1","v":0},{"$f":"SUM(F622:T622)","v":0},null,{"$f":"SUM(U622:U622)","v":0},{"$f":"+W622-'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},{"$f":"SUM(T621:T622)","v":0},{"$f":"SUM(U621:U622)","v":0},null,{"$f":"SUM(W621:W622)","v":0},{"$f":"+W623-'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,{"$f":"+W624-'ROR-Model'!G624","v":0}]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W625-'ROR-Model'!G625","v":0}]
[null,null,"Utah Interruptible Transportation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G626*$R$1","v":0},null,{"$f":"Pension!G626*$T$1","v":0},{"$f":"SUM(F626:T626)","v":0},null,{"$f":"SUM(U626:U626)","v":0},{"$f":"+W626-'ROR-Model'!G626","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G627*$R$1","v":0},null,{"$f":"Pension!G627*$T$1","v":0},{"$f":"SUM(F627:T627)","v":0},null,{"$f":"SUM(U627:U627)","v":0},{"$f":"+W627-'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},{"$f":"SUM(T626:T627)","v":0},{"$f":"SUM(U626:U627)","v":0},null,{"$f":"SUM(W626:W627)","v":0},{"$f":"+W628-'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,{"$f":"+W629-'ROR-Model'!G629","v":0}]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W630-'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},0,0,{"$f":"U536+U611+U628","v":0},null,{"$f":"W536+W611+W628","v":0},{"$f":"+W631-'ROR-Model'!G631","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$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},0,{"$f":"T521+T526+T531+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T616+T621","v":0},{"$f":"U521+U526+U531+U541+U546+U551+U556+U561+U566+U571+U576+U581+U586+U591+U596+U601+U606+U616+U621","v":0},null,{"$f":"W521+W526+W531+W541+W546+W551+W556+W561+W566+W571+W576+W581+W586+W591+W596+W601+W606+W616+W621","v":0},{"$f":"+W632-'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,{"$f":"R537+R612","v":0},0,{"$f":"T537+T612","v":0},{"$f":"U537+U612","v":0},null,{"$f":"W537+W612","v":0},{"$f":"+W633-'ROR-Model'!G633","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$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},0,{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T617+T622","v":0},{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U617+U622","v":0},null,{"$f":"W522+W527+W532+W542+W547+W552+W557+W562+W567+W572+W577+W582+W587+W592+W597+W602+W607+W617+W622","v":0},{"$f":"+W634-'ROR-Model'!G634","v":0}]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F632","v":0},null,-72078.960000000312,0,0,0,0,0,0,0,0,0,{"$f":"+(R201+R202+R230+R231+R501)-R632","v":0},0,{"$f":"+(T201+T202+T230+T231+T501)-T632","v":0},{"$f":"+(U201+U202+U230+U231+U501)-U632","v":-72078.960000000312},null,{"$f":"+(W201+W202+W230+W231+W501)-W632","v":-72078.960000000312},{"$f":"+W635-'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":1578206.8567078002},{"$f":"+(I324+I326+I354+I505)-I634","v":0},0,0,0,0,0,0,0,0,{"$f":"+(R324+R326+R354+R505)-R634","v":0},0,{"$f":"+(T324+T326+T354+T505)-T634","v":0},{"$f":"+(U324+U326+U354+U505)-U634-U633","v":1578206.8567078002},null,{"$f":"+(W324+W326+W354+W505)-W634-W633","v":1578206.8567078002},{"$f":"+W636-'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,{"$f":"+W637-'ROR-Model'!G638","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W638-'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":1506127.8967077998},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I613+I618+I623+I635+I636","v":0},{"$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,{"$f":"R523+R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618+R623+R635+R636","v":0},0,0,{"$f":"U523+U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U613+U618+U623+U635+U636","v":1506127.8967077998},null,{"$f":"W523+W528+W533+W538+W543+W548+W553+W558+W563+W568+W573+W578+W583+W588+W593+W598+W603+W608+W613+W618+W623+W635+W636","v":1506127.8967077998},{"$f":"+W639-'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,{"$f":"+W640-'ROR-Model'!G641","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W641-'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,{"$f":"+W642-'ROR-Model'!G642","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W643-'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,{"$f":"+W644-'ROR-Model'!G644","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W645-'ROR-Model'!G645","v":0}]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"$G$1*EXPENSES!L138","v":-502.95709999999963},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G646*$R$1","v":0},null,{"$f":"Pension!G646*$T$1","v":0},{"$f":"SUM(F646:T646)","v":-502.95709999999963},null,{"$f":"SUM(U646:U646)","v":-502.95709999999963},{"$f":"+W646-'ROR-Model'!G647","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"$G$1*EXPENSES!L139","v":14877.263363999955},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G647*$R$1","v":0},null,{"$f":"Pension!G647*$T$1","v":0},{"$f":"SUM(F647:T647)","v":14877.263363999955},null,{"$f":"SUM(U647:U647)","v":14877.263363999955},{"$f":"+W647-'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,{"$f":"+W648-'ROR-Model'!G649","v":0}]
[null,"Total Production Expenses",null,null,null,{"$f":"SUM(F646:F647)","v":0},{"$f":"SUM(G646:G648)","v":14374.306263999955},{"$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,{"$f":"SUM(R646:R647)","v":0},0,0,{"$f":"SUM(U646:U647)","v":14374.306263999955},null,{"$f":"SUM(W646:W647)","v":14374.306263999955},{"$f":"+W649-'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,{"$f":"+W650-'ROR-Model'!G651","v":0}]
["Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W651-'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,{"$f":"+W652-'ROR-Model'!G653","v":0}]
[870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W653-'ROR-Model'!G654","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L146","v":11782.44305381272},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G654*$R$1","v":0},null,{"$f":"Pension!G654*$T$1","v":0},{"$f":"SUM(F654:T654)","v":11782.44305381272},null,{"$f":"SUM(U654:U654)","v":11782.44305381272},{"$f":"+W654-'ROR-Model'!G655","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L147","v":-4102.9758759642718},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G655*$R$1","v":0},null,{"$f":"Pension!G655*$T$1","v":0},{"$f":"SUM(F655:T655)","v":-4102.9758759642718},null,{"$f":"SUM(U655:U655)","v":-4102.9758759642718},{"$f":"+W655-'ROR-Model'!G656","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F654:F655)","v":0},{"$f":"SUM(G654:G655)","v":7679.467177848448},{"$f":"H1*SUM(H654:H655)","v":0},{"$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,{"$f":"SUM(U654:U655)","v":7679.467177848448},null,{"$f":"SUM(W654:W655)","v":7679.467177848448},{"$f":"+W656-'ROR-Model'!G657","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W657-'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,{"$f":"+W658-'ROR-Model'!G659","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L151","v":63009.109980539884},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G659*$R$1","v":0},null,{"$f":"Pension!G659*$T$1","v":0},{"$f":"SUM(F659:T659)","v":63009.109980539884},null,{"$f":"SUM(U659:U659)","v":63009.109980539884},{"$f":"+W659-'ROR-Model'!G660","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L152","v":1942.1674475641703},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G660*$R$1","v":0},null,{"$f":"Pension!G660*$T$1","v":0},{"$f":"SUM(F660:T660)","v":1942.1674475641703},null,{"$f":"SUM(U660:U660)","v":1942.1674475641703},{"$f":"+W660-'ROR-Model'!G661","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F659:F660)","v":0},{"$f":"SUM(G659:G660)","v":64951.277428104055},{"$f":"H1*SUM(H659:H660)","v":0},{"$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,{"$f":"SUM(U659:U660)","v":64951.277428104055},null,{"$f":"SUM(W659:W660)","v":64951.277428104055},{"$f":"+W661-'ROR-Model'!G662","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W662-'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,{"$f":"+W663-'ROR-Model'!G664","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L156","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G664*$R$1","v":0},null,{"$f":"Pension!G664*$T$1","v":0},{"$f":"SUM(F664:T664)","v":0},null,{"$f":"SUM(U664:U664)","v":0},{"$f":"+W664-'ROR-Model'!G665","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L157","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G665*$R$1","v":0},null,{"$f":"Pension!G665*$T$1","v":0},{"$f":"SUM(F665:T665)","v":0},null,{"$f":"SUM(U665:U665)","v":0},{"$f":"+W665-'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,{"$f":"SUM(U664:U665)","v":0},null,{"$f":"SUM(W664:W665)","v":0},{"$f":"+W666-'ROR-Model'!G667","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W667-'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,{"$f":"+W668-'ROR-Model'!G669","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L161","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G669*$R$1","v":0},null,{"$f":"Pension!G669*$T$1","v":0},{"$f":"SUM(F669:T669)","v":0},null,{"$f":"SUM(U669:U669)","v":0},{"$f":"+W669-'ROR-Model'!G670","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L162","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G670*$R$1","v":0},null,{"$f":"Pension!G670*$T$1","v":0},{"$f":"SUM(F670:T670)","v":0},null,{"$f":"SUM(U670:U670)","v":0},{"$f":"+W670-'ROR-Model'!G671","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F669:F670)","v":0},{"$f":"SUM(G669:G670)","v":0},{"$f":"H1*SUM(H669:H670)","v":0},{"$f":"SUM(I669:I670)","v":0},{"$f":"SUM(J669:J670)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q669:Q670)","v":0},{"$f":"SUM(R669:R670)","v":0},{"$f":"SUM(S669:S670)","v":0},0,{"$f":"SUM(U669:U670)","v":0},null,{"$f":"SUM(W669:W670)","v":0},{"$f":"+W671-'ROR-Model'!G672","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W672-'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,{"$f":"+W673-'ROR-Model'!G674","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L166","v":564457.33981994726},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G674*$R$1","v":0},null,{"$f":"Pension!G674*$T$1","v":0},{"$f":"SUM(F674:T674)","v":564457.33981994726},null,{"$f":"SUM(U674:U674)","v":564457.33981994726},{"$f":"+W674-'ROR-Model'!G675","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L167","v":10977.705221176147},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G675*$R$1","v":0},null,{"$f":"Pension!G675*$T$1","v":0},{"$f":"SUM(F675:T675)","v":10977.705221176147},null,{"$f":"SUM(U675:U675)","v":10977.705221176147},{"$f":"+W675-'ROR-Model'!G676","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F674:F675)","v":0},{"$f":"SUM(G674:G675)","v":575435.04504112341},{"$f":"H1*SUM(H674:H675)","v":0},{"$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,{"$f":"SUM(U674:U675)","v":575435.04504112341},null,{"$f":"SUM(W674:W675)","v":575435.04504112341},{"$f":"+W676-'ROR-Model'!G677","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W677-'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,{"$f":"+W678-'ROR-Model'!G679","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L171","v":136554.1332892417},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G679*$R$1","v":0},null,{"$f":"Pension!G679*$T$1","v":0},{"$f":"SUM(F679:T679)","v":136554.1332892417},null,{"$f":"SUM(U679:U679)","v":136554.1332892417},{"$f":"+W679-'ROR-Model'!G680","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L172","v":2803.5867218795174},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G680*$R$1","v":0},null,{"$f":"Pension!G680*$T$1","v":0},{"$f":"SUM(F680:T680)","v":2803.5867218795174},null,{"$f":"SUM(U680:U680)","v":2803.5867218795174},{"$f":"+W680-'ROR-Model'!G681","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F679:F680)","v":0},{"$f":"SUM(G679:G680)","v":139357.72001112122},{"$f":"H1*SUM(H679:H680)","v":0},{"$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,{"$f":"SUM(U679:U680)","v":139357.72001112122},null,{"$f":"SUM(W679:W680)","v":139357.72001112122},{"$f":"+W681-'ROR-Model'!G682","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W682-'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,{"$f":"+W683-'ROR-Model'!G684","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L176","v":-36970.456781338435},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G684*$R$1","v":0},null,{"$f":"Pension!G684*$T$1","v":0},{"$f":"SUM(F684:T684)","v":-36970.456781338435},null,{"$f":"SUM(U684:U684)","v":-36970.456781338435},{"$f":"+W684-'ROR-Model'!G685","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L177","v":-36871.635655746213},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G685*$R$1","v":0},null,{"$f":"Pension!G685*$T$1","v":0},{"$f":"SUM(F685:T685)","v":-36871.635655746213},null,{"$f":"SUM(U685:U685)","v":-36871.635655746213},{"$f":"+W685-'ROR-Model'!G686","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F684:F685)","v":0},{"$f":"SUM(G684:G685)","v":-73842.092437084648},{"$f":"H1*SUM(H684:H685)","v":0},{"$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,{"$f":"SUM(U684:U685)","v":-73842.092437084648},null,{"$f":"SUM(W684:W685)","v":-73842.092437084648},{"$f":"+W686-'ROR-Model'!G687","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W687-'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,{"$f":"+W688-'ROR-Model'!G689","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L181","v":-100797.41170943575},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G689*$R$1","v":0},null,{"$f":"Pension!G689*$T$1","v":0},{"$f":"SUM(F689:T689)","v":-100797.41170943575},null,{"$f":"SUM(U689:U689)","v":-100797.41170943575},{"$f":"+W689-'ROR-Model'!G690","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L182","v":-14571.492662506942},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G690*$R$1","v":0},null,{"$f":"Pension!G690*$T$1","v":0},{"$f":"SUM(F690:T690)","v":-14571.492662506942},null,{"$f":"SUM(U690:U690)","v":-14571.492662506942},{"$f":"+W690-'ROR-Model'!G691","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F689:F690)","v":0},{"$f":"SUM(G689:G690)","v":-115368.90437194268},{"$f":"H1*SUM(H689:H690)","v":0},{"$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,{"$f":"SUM(U689:U690)","v":-115368.90437194268},null,{"$f":"SUM(W689:W690)","v":-115368.90437194268},{"$f":"+W691-'ROR-Model'!G692","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W692-'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,{"$f":"+W693-'ROR-Model'!G694","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L186","v":-644750.42607272416},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G694*$R$1","v":0},null,{"$f":"Pension!G694*$T$1","v":0},{"$f":"SUM(F694:T694)","v":-644750.42607272416},null,{"$f":"SUM(U694:U694)","v":-644750.42607272416},{"$f":"+W694-'ROR-Model'!G695","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L187","v":-70595.860184203368},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G695*$R$1","v":0},null,{"$f":"Pension!G695*$T$1","v":0},{"$f":"SUM(F695:T695)","v":-70595.860184203368},null,{"$f":"SUM(U695:U695)","v":-70595.860184203368},{"$f":"+W695-'ROR-Model'!G696","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F694:F695)","v":0},{"$f":"SUM(G694:G695)","v":-715346.28625692753},{"$f":"H1*SUM(H694:H695)","v":0},{"$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,{"$f":"SUM(U694:U695)","v":-715346.28625692753},null,{"$f":"SUM(W694:W695)","v":-715346.28625692753},{"$f":"+W696-'ROR-Model'!G697","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W697-'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,{"$f":"+W698-'ROR-Model'!G699","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L191","v":-17987.589988683685},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G699*$R$1","v":0},null,{"$f":"Pension!G699*$T$1","v":0},{"$f":"SUM(F699:T699)","v":-17987.589988683685},null,{"$f":"SUM(U699:U699)","v":-17987.589988683685},{"$f":"+W699-'ROR-Model'!G700","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L192","v":22.298636531766135},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G700*$R$1","v":0},null,{"$f":"Pension!G700*$T$1","v":0},{"$f":"SUM(F700:T700)","v":22.298636531766135},null,{"$f":"SUM(U700:U700)","v":22.298636531766135},{"$f":"+W700-'ROR-Model'!G701","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F699:F700)","v":0},{"$f":"SUM(G699:G700)","v":-17965.291352151919},{"$f":"H1*SUM(H699:H700)","v":0},{"$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,{"$f":"SUM(U699:U700)","v":-17965.291352151919},null,{"$f":"SUM(W699:W700)","v":-17965.291352151919},{"$f":"+W701-'ROR-Model'!G702","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W702-'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,{"$f":"+W703-'ROR-Model'!G704","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L196","v":-75500.051324973378},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G704*$R$1","v":0},null,{"$f":"Pension!G704*$T$1","v":0},{"$f":"SUM(F704:T704)","v":-75500.051324973378},null,{"$f":"SUM(U704:U704)","v":-75500.051324973378},{"$f":"+W704-'ROR-Model'!G705","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L197","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G705*$R$1","v":0},null,{"$f":"Pension!G705*$T$1","v":0},{"$f":"SUM(F705:T705)","v":0},null,{"$f":"SUM(U705:U705)","v":0},{"$f":"+W705-'ROR-Model'!G706","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F704:F705)","v":0},{"$f":"SUM(G704:G705)","v":-75500.051324973378},{"$f":"H1*SUM(H704:H705)","v":0},{"$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,{"$f":"SUM(U704:U705)","v":-75500.051324973378},null,{"$f":"SUM(W704:W705)","v":-75500.051324973378},{"$f":"+W706-'ROR-Model'!G707","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W707-'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,{"$f":"+W708-'ROR-Model'!G709","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L201","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G709*$R$1","v":0},null,{"$f":"Pension!G709*$T$1","v":0},{"$f":"SUM(F709:T709)","v":0},null,{"$f":"SUM(U709:U709)","v":0},{"$f":"+W709-'ROR-Model'!G710","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L202","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G710*$R$1","v":0},null,{"$f":"Pension!G710*$T$1","v":0},{"$f":"SUM(F710:T710)","v":0},null,{"$f":"SUM(U710:U710)","v":0},{"$f":"+W710-'ROR-Model'!G711","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F709:F710)","v":0},{"$f":"SUM(G709:G710)","v":0},{"$f":"H1*SUM(H709:H710)","v":0},{"$f":"SUM(I709:I710)","v":0},{"$f":"SUM(J709:J710)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q709:Q710)","v":0},{"$f":"SUM(R709:R710)","v":0},{"$f":"SUM(S709:S710)","v":0},0,{"$f":"SUM(U709:U710)","v":0},null,{"$f":"SUM(W709:W710)","v":0},{"$f":"+W711-'ROR-Model'!G712","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W712-'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,{"$f":"+W713-'ROR-Model'!G714","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L206","v":265881.16110481322},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G714*$R$1","v":0},null,{"$f":"Pension!G714*$T$1","v":0},{"$f":"SUM(F714:T714)","v":265881.16110481322},null,{"$f":"SUM(U714:U714)","v":265881.16110481322},{"$f":"+W714-'ROR-Model'!G715","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L207","v":-7801.2535348300453},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G715*$R$1","v":0},null,{"$f":"Pension!G715*$T$1","v":0},{"$f":"SUM(F715:T715)","v":-7801.2535348300453},null,{"$f":"SUM(U715:U715)","v":-7801.2535348300453},{"$f":"+W715-'ROR-Model'!G716","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F714:F715)","v":0},{"$f":"SUM(G714:G715)","v":258079.90756998316},{"$f":"H1*SUM(H714:H715)","v":0},{"$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,{"$f":"SUM(U714:U715)","v":258079.90756998316},null,{"$f":"SUM(W714:W715)","v":258079.90756998316},{"$f":"+W716-'ROR-Model'!G717","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W717-'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,{"$f":"+W718-'ROR-Model'!G719","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L211","v":-18471.183277456556},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G719*$R$1","v":0},null,{"$f":"Pension!G719*$T$1","v":0},{"$f":"SUM(F719:T719)","v":-18471.183277456556},null,{"$f":"SUM(U719:U719)","v":-18471.183277456556},{"$f":"+W719-'ROR-Model'!G720","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L212","v":-1654.0169068031537},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G720*$R$1","v":0},null,{"$f":"Pension!G720*$T$1","v":0},{"$f":"SUM(F720:T720)","v":-1654.0169068031537},null,{"$f":"SUM(U720:U720)","v":-1654.0169068031537},{"$f":"+W720-'ROR-Model'!G721","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F719:F720)","v":0},{"$f":"SUM(G719:G720)","v":-20125.200184259709},{"$f":"H1*SUM(H719:H720)","v":0},{"$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,{"$f":"SUM(U719:U720)","v":-20125.200184259709},null,{"$f":"SUM(W719:W720)","v":-20125.200184259709},{"$f":"+W721-'ROR-Model'!G722","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W722-'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,{"$f":"+W723-'ROR-Model'!G724","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L216","v":1346.5046458380748},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G724*$R$1","v":0},null,{"$f":"Pension!G724*$T$1","v":0},{"$f":"SUM(F724:T724)","v":1346.5046458380748},null,{"$f":"SUM(U724:U724)","v":1346.5046458380748},{"$f":"+W724-'ROR-Model'!G725","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L217","v":43.044100485748913},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G725*$R$1","v":0},null,{"$f":"Pension!G725*$T$1","v":0},{"$f":"SUM(F725:T725)","v":43.044100485748913},null,{"$f":"SUM(U725:U725)","v":43.044100485748913},{"$f":"+W725-'ROR-Model'!G726","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F724:F725)","v":0},{"$f":"SUM(G724:G725)","v":1389.5487463238237},{"$f":"H1*SUM(H724:H725)","v":0},{"$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,{"$f":"SUM(U724:U725)","v":1389.5487463238237},null,{"$f":"SUM(W724:W725)","v":1389.5487463238237},{"$f":"+W726-'ROR-Model'!G727","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W727-'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,{"$f":"+W728-'ROR-Model'!G729","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L221","v":-17438.696582459612},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G729*$R$1","v":0},null,{"$f":"Pension!G729*$T$1","v":0},{"$f":"SUM(F729:T729)","v":-17438.696582459612},null,{"$f":"SUM(U729:U729)","v":-17438.696582459612},{"$f":"+W729-'ROR-Model'!G730","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L222","v":2727.8327278996439},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G730*$R$1","v":0},null,{"$f":"Pension!G730*$T$1","v":0},{"$f":"SUM(F730:T730)","v":2727.8327278996439},null,{"$f":"SUM(U730:U730)","v":2727.8327278996439},{"$f":"+W730-'ROR-Model'!G731","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F729:F730)","v":0},{"$f":"SUM(G729:G730)","v":-14710.863854559968},{"$f":"H1*SUM(H729:H730)","v":0},{"$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,{"$f":"SUM(U729:U730)","v":-14710.863854559968},null,{"$f":"SUM(W729:W730)","v":-14710.863854559968},{"$f":"+W731-'ROR-Model'!G732","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W732-'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,{"$f":"+W733-'ROR-Model'!G734","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L226","v":27821.319912666338},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G734*$R$1","v":0},null,{"$f":"Pension!G734*$T$1","v":0},{"$f":"SUM(F734:T734)","v":27821.319912666338},null,{"$f":"SUM(U734:U734)","v":27821.319912666338},{"$f":"+W734-'ROR-Model'!G735","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L227","v":7491.7048051730962},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G735*$R$1","v":0},null,{"$f":"Pension!G735*$T$1","v":0},{"$f":"SUM(F735:T735)","v":7491.7048051730962},null,{"$f":"SUM(U735:U735)","v":7491.7048051730962},{"$f":"+W735-'ROR-Model'!G736","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F734:F735)","v":0},{"$f":"SUM(G734:G735)","v":35313.024717839435},{"$f":"H1*SUM(H734:H735)","v":0},{"$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,{"$f":"SUM(U734:U735)","v":35313.024717839435},null,{"$f":"SUM(W734:W735)","v":35313.024717839435},{"$f":"+W736-'ROR-Model'!G737","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W737-'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,{"$f":"+W738-'ROR-Model'!G739","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L231","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G739*$R$1","v":0},null,{"$f":"Pension!G739*$T$1","v":0},{"$f":"SUM(F739:T739)","v":0},null,{"$f":"SUM(U739:U739)","v":0},{"$f":"+W739-'ROR-Model'!G740","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L232","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G740*$R$1","v":0},null,{"$f":"Pension!G740*$T$1","v":0},{"$f":"SUM(F740:T740)","v":0},null,{"$f":"SUM(U740:U740)","v":0},{"$f":"+W740-'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,{"$f":"SUM(U739:U740)","v":0},null,{"$f":"SUM(W739:W740)","v":0},{"$f":"+W741-'ROR-Model'!G742","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W742-'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,{"$f":"+W743-'ROR-Model'!G744","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L236","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G744*$R$1","v":0},null,{"$f":"Pension!G744*$T$1","v":0},{"$f":"SUM(F744:T744)","v":0},null,{"$f":"SUM(U744:U744)","v":0},{"$f":"+W744-'ROR-Model'!G745","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L237","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G745*$R$1","v":0},null,{"$f":"Pension!G745*$T$1","v":0},{"$f":"SUM(F745:T745)","v":0},null,{"$f":"SUM(U745:U745)","v":0},{"$f":"+W745-'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,{"$f":"SUM(U744:U745)","v":0},null,{"$f":"SUM(W744:W745)","v":0},{"$f":"+W746-'ROR-Model'!G747","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W747-'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,{"$f":"+W748-'ROR-Model'!G749","v":0}]
[null,"Utah Distribution O&M Expenses",null,null,null,{"$f":"F654+F659+F664+F669+F674+F679+F684+F689+F694+F699+F704+F709+F714+F719+F724+F729+F734+F739+F744","v":0},158936.19606978763,{"$f":"H1*H654+H659+H664+H669+H674+H679+H684+H689+H694+H699+H704+H709+H714+H719+H724+H729+H734+H739+H744","v":0},{"$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},{"$f":"T654+T659+T664+T669+T674+T679+T684+T689+T694+T699+T704+T709+T714+T719+T724+T729+T734+T739+T744","v":0},{"$f":"U654+U659+U664+U669+U674+U679+U684+U689+U694+U699+U704+U709+U714+U719+U724+U729+U734+U739+U744","v":158936.19606978763},null,{"$f":"W654+W659+W664+W669+W674+W679+W684+W689+W694+W699+W704+W709+W714+W719+W724+W729+W734+W739+W744","v":158936.19606978763},{"$f":"+W749-'ROR-Model'!G750","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,null,0,-109588.89515934391,{"$f":"H1*H655+H660+H665+H670+H675+H680+H685+H690+H695+H700+H705+H710+H715+H720+H725+H730+H735+H740+H745","v":0},{"$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},{"$f":"T655+T660+T665+T670+T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745","v":0},{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":-109588.89515934391},null,{"$f":"W655+W660+W665+W670+W675+W680+W685+W690+W695+W700+W705+W710+W715+W720+W725+W730+W735+W740+W745","v":-109588.89515934391},{"$f":"+W750-'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,{"$f":"+W751-'ROR-Model'!G752","v":0}]
[null,"System Total Distribution O&M Expenses",null,null,null,{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":0},{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":49347.300910443693},{"$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,{"$f":"R656+R661+R666+R671+R676+R681+R686+R691+R696+R701+R706+R711+R716+R721+R726+R731+R736+R741+R746","v":0},0,0,{"$f":"U656+U661+U666+U671+U676+U681+U686+U691+U696+U701+U706+U711+U716+U721+U726+U731+U736+U741+U746","v":49347.300910443693},null,{"$f":"W656+W661+W666+W671+W676+W681+W686+W691+W696+W701+W706+W711+W716+W721+W726+W731+W736+W741+W746","v":49347.300910443693},{"$f":"+W752-'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,{"$f":"+W753-'ROR-Model'!G754","v":0}]
["Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W754-'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,{"$f":"+W755-'ROR-Model'!G756","v":0}]
[901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W756-'ROR-Model'!G757","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L249","v":3934.4649584032595},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G757*$R$1","v":0},null,{"$f":"Pension!G757*$T$1","v":0},{"$f":"SUM(F757:T757)","v":3934.4649584032595},null,{"$f":"SUM(U757:U757)","v":3934.4649584032595},{"$f":"+W757-'ROR-Model'!G758","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L250","v":4449.6800287860806},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G758*$R$1","v":0},null,{"$f":"Pension!G758*$T$1","v":0},{"$f":"SUM(F758:T758)","v":4449.6800287860806},null,{"$f":"SUM(U758:U758)","v":4449.6800287860806},{"$f":"+W758-'ROR-Model'!G759","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F757:F758)","v":0},{"$f":"SUM(G757:G758)","v":8384.1449871893401},{"$f":"H1*SUM(H757:H758)","v":0},{"$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,{"$f":"SUM(U757:U758)","v":8384.1449871893401},null,{"$f":"SUM(W757:W758)","v":8384.1449871893401},{"$f":"+W759-'ROR-Model'!G760","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W760-'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,{"$f":"+W761-'ROR-Model'!G762","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L254","v":-57532.573405938689},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G762*$R$1","v":0},null,{"$f":"Pension!G762*$T$1","v":0},{"$f":"SUM(F762:T762)","v":-57532.573405938689},null,{"$f":"SUM(U762:U762)","v":-57532.573405938689},{"$f":"+W762-'ROR-Model'!G763","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L255","v":-1591.7869836122591},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G763*$R$1","v":0},null,{"$f":"Pension!G763*$T$1","v":0},{"$f":"SUM(F763:T763)","v":-1591.7869836122591},null,{"$f":"SUM(U763:U763)","v":-1591.7869836122591},{"$f":"+W763-'ROR-Model'!G764","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F762:F763)","v":0},{"$f":"SUM(G762:G763)","v":-59124.360389550944},{"$f":"H1*SUM(H762:H763)","v":0},{"$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,{"$f":"SUM(U762:U763)","v":-59124.360389550944},null,{"$f":"SUM(W762:W763)","v":-59124.360389550944},{"$f":"+W764-'ROR-Model'!G765","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W765-'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,{"$f":"+W766-'ROR-Model'!G767","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L259","v":706005.53877646476},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G767*$R$1","v":0},null,{"$f":"Pension!G767*$T$1","v":0},{"$f":"SUM(F767:T767)","v":706005.53877646476},null,{"$f":"SUM(U767:U767)","v":706005.53877646476},{"$f":"+W767-'ROR-Model'!G768","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L260","v":14450.852613241732},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G768*$R$1","v":0},null,{"$f":"Pension!G768*$T$1","v":0},{"$f":"SUM(F768:T768)","v":14450.852613241732},null,{"$f":"SUM(U768:U768)","v":14450.852613241732},{"$f":"+W768-'ROR-Model'!G769","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F767:F768)","v":0},{"$f":"SUM(G767:G768)","v":720456.39138970652},{"$f":"H1*SUM(H767:H768)","v":0},{"$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,{"$f":"SUM(U767:U768)","v":720456.39138970652},null,{"$f":"SUM(W767:W768)","v":720456.39138970652},{"$f":"+W769-'ROR-Model'!G770","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W770-'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,{"$f":"+W771-'ROR-Model'!G772","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L264","v":55647.641731088399},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G772*$R$1","v":0},null,{"$f":"Pension!G772*$T$1","v":0},{"$f":"SUM(F772:T772)","v":55647.641731088399},null,{"$f":"SUM(U772:U772)","v":55647.641731088399},{"$f":"+W772-'ROR-Model'!G773","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L265","v":2388.0929236724915},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G773*$R$1","v":0},null,{"$f":"Pension!G773*$T$1","v":0},{"$f":"SUM(F773:T773)","v":2388.0929236724915},null,{"$f":"SUM(U773:U773)","v":2388.0929236724915},{"$f":"+W773-'ROR-Model'!G774","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F772:F773)","v":0},{"$f":"SUM(G772:G773)","v":58035.73465476089},{"$f":"H1*SUM(H772:H773)","v":0},{"$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,{"$f":"SUM(U772:U773)","v":58035.73465476089},null,{"$f":"SUM(W772:W773)","v":58035.73465476089},{"$f":"+W774-'ROR-Model'!G775","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W775-'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,{"$f":"+W776-'ROR-Model'!G777","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L269","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G777*$R$1","v":0},null,{"$f":"Pension!G777*$T$1","v":0},{"$f":"SUM(F777:T777)","v":0},null,{"$f":"SUM(U777:U777)","v":0},{"$f":"+W777-'ROR-Model'!G778","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L270","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G778*$R$1","v":0},null,{"$f":"Pension!G778*$T$1","v":0},{"$f":"SUM(F778:T778)","v":0},null,{"$f":"SUM(U778:U778)","v":0},{"$f":"+W778-'ROR-Model'!G779","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F777:F778)","v":0},{"$f":"SUM(G777:G778)","v":0},{"$f":"H1*SUM(H777:H778)","v":0},{"$f":"SUM(I777:I778)","v":0},{"$f":"SUM(J777:J778)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q777:Q778)","v":0},{"$f":"SUM(R777:R778)","v":0},{"$f":"SUM(S777:S778)","v":0},0,{"$f":"SUM(U777:U778)","v":0},null,{"$f":"SUM(W777:W778)","v":0},{"$f":"+W779-'ROR-Model'!G780","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W780-'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,{"$f":"+W781-'ROR-Model'!G782","v":0}]
[null,null,"Utah",null,{"$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$1*EXPENSES!L274","v":221087.12999999989},null,{"$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$1","v":-971707.24437450839},{"$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":"SUM(F782:T782)","v":-750620.1143745085},null,{"$f":"SUM(U782:U782)","v":-750620.1143745085},{"$f":"+W782-'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$1*EXPENSES!L275","v":29220.709999999992},null,{"$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":-142600.41601836059},{"$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":"SUM(F783:T783)","v":-113379.70601836059},null,{"$f":"SUM(U783:U783)","v":-113379.70601836059},{"$f":"+W783-'ROR-Model'!G784","v":0}]
[null,null,"Total",null,{"$f":"E1*SUM(E782:E783)","v":0},{"$f":"SUM(F782:F783)","v":0},{"$f":"SUM(G782:G783)","v":250307.83999999988},{"$f":"H1*SUM(H782:H783)","v":0},{"$f":"SUM(I782:I783)","v":0},{"$f":"SUM(J782:J783)","v":0},0,-1114307.660392869,0,0,0,0,{"$f":"SUM(Q782:Q783)","v":0},{"$f":"SUM(R782:R783)","v":0},{"$f":"SUM(S782:S783)","v":0},0,{"$f":"SUM(U782:U783)","v":-863999.82039286906},null,{"$f":"SUM(W782:W783)","v":-863999.82039286906},{"$f":"+W784-'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,{"$f":"+W785-'ROR-Model'!G786","v":0}]
["904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W786-'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$1*EXPENSES!L279","v":183706.62999999995},null,{"$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$1","v":-617365.78999999992},{"$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":"SUM(F787:T787)","v":-433659.16},null,{"$f":"SUM(U787:U787)","v":-433659.16},{"$f":"+W787-'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":"SUM(F788:T788)","v":0},null,{"$f":"SUM(U788:U788)","v":0},{"$f":"+W788-'ROR-Model'!G789","v":0}]
[null,null,"Total",null,{"$f":"E6*SUM(E787:E788)","v":0},{"$f":"SUM(F787:F788)","v":0},183706.62999999995,0,0,{"$f":"SUM(J787:J788)","v":0},0,-617365.78999999992,0,0,0,0,0,{"$f":"SUM(R787:R788)","v":0},0,{"$f":"SUM(T787:T788)","v":0},{"$f":"SUM(U787:U788)","v":-433659.16},null,{"$f":"SUM(W787:W788)","v":-433659.16},{"$f":"+W789-'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,{"$f":"+W790-'ROR-Model'!G791","v":0}]
["904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W791-'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$1*EXPENSES!L284","v":827206.78000000026},null,{"$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$1","v":-2859839.65},{"$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":"SUM(F792:T792)","v":-2032632.8699999996},null,{"$f":"SUM(U792:U792)","v":-2032632.8699999996},{"$f":"+W792-'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":"SUM(F793:T793)","v":0},null,{"$f":"SUM(U793:U793)","v":0},{"$f":"+W793-'ROR-Model'!G794","v":0}]
[null,null,"Total",null,{"$f":"E11*SUM(E792:E793)","v":0},{"$f":"SUM(F792:F793)","v":0},{"$f":"SUM(G792:G793)","v":827206.78000000026},{"$f":"H11*SUM(H792:H793)","v":0},{"$f":"SUM(I792:I793)","v":0},{"$f":"SUM(J792:J793)","v":0},0,-2859839.65,0,0,0,0,0,{"$f":"SUM(R792:R793)","v":0},0,0,{"$f":"SUM(U792:U793)","v":-2032632.8699999996},null,{"$f":"SUM(W792:W793)","v":-2032632.8699999996},{"$f":"+W794-'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,{"$f":"+W795-'ROR-Model'!G796","v":0}]
[905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W796-'ROR-Model'!G797","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L289","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G797*$R$1","v":0},null,{"$f":"Pension!G797*$T$1","v":0},{"$f":"SUM(F797:T797)","v":0},null,{"$f":"SUM(U797:U797)","v":0},{"$f":"+W797-'ROR-Model'!G798","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L290","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G798*$R$1","v":0},null,{"$f":"Pension!G798*$T$1","v":0},{"$f":"SUM(F798:T798)","v":0},null,{"$f":"SUM(U798:U798)","v":0},{"$f":"+W798-'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,{"$f":"SUM(U797:U798)","v":0},null,{"$f":"SUM(W797:W798)","v":0},{"$f":"+W799-'ROR-Model'!G800","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W800-'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,{"$f":"+W801-'ROR-Model'!G802","v":0}]
[null,"Utah Customer Accounts Expenses",null,null,null,{"$f":"F757+F762+F767+F772+F777+F782+F797+F792+F787","v":0},{"$f":"G757+G762+G767+G772+G777+G782+G797+G792+G787","v":1940055.6120600179},0,0,0,0,-4448912.6843745084,{"$f":"M757+M762+M767+M772+M777+M782+M797+M792+M787","v":0},0,0,0,0,{"$f":"R757+R762+R767+R772+R777+R782+R797+R792+R787","v":0},0,{"$f":"T757+T762+T767+T772+T777+T782+T797+T792+T787","v":0},{"$f":"U757+U762+U767+U772+U777+U782+U797+U787+U792","v":-2508857.0723144906},null,{"$f":"W757+W762+W767+W772+W777+W782+W797+W787+W792","v":-2508857.0723144906},{"$f":"+W802-'ROR-Model'!G803","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,null,{"$f":"F758+F763+F768+F773+F778+F783+F798","v":0},{"$f":"G758+G763+G768+G773+G778+G783+G798","v":48917.548582088035},{"$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,-142600.41601836059,0,0,0,{"$f":"P758+P763+P768+P773+P778+P783+P798","v":0},{"$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,{"$f":"U758+U763+U768+U773+U778+U783+U798","v":-93682.867436272558},null,{"$f":"W758+W763+W768+W773+W778+W783+W798","v":-93682.867436272558},{"$f":"+W803-'ROR-Model'!G804","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W804-'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":1988973.1606421059},0,0,0,0,-4591513.1003928687,{"$f":"M759+M764+M769+M774+M794+M789+M784+M799+M779","v":0},0,0,0,0,{"$f":"R759+R764+R769+R774+R794+R789+R784+R799+R779","v":0},0,{"$f":"T759+T764+T769+T774+T794+T789+T784+T799+T779","v":0},{"$f":"U759+U764+U769+U774+U779+U784+U799+U789+U794","v":-2602539.9397507627},null,{"$f":"W759+W764+W769+W774+W779+W784+W799+W789+W794","v":-2602539.9397507627},{"$f":"+W805-'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,{"$f":"+W806-'ROR-Model'!G807","v":0}]
["Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W807-'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,{"$f":"+W808-'ROR-Model'!G809","v":0}]
[907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W809-'ROR-Model'!G810","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L303","v":54639.493426442961},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G810*$R$1","v":0},null,{"$f":"Pension!G810*$T$1","v":0},{"$f":"SUM(F810:T810)","v":54639.493426442961},null,{"$f":"SUM(U810:U810)","v":54639.493426442961},{"$f":"+W810-'ROR-Model'!G811","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L304","v":1568.9089958694476},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G811*$R$1","v":0},null,{"$f":"Pension!G811*$T$1","v":0},{"$f":"SUM(F811:T811)","v":1568.9089958694476},null,{"$f":"SUM(U811:U811)","v":1568.9089958694476},{"$f":"+W811-'ROR-Model'!G812","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F810:F811)","v":0},{"$f":"SUM(G810:G811)","v":56208.402422312407},{"$f":"H1*SUM(H810:H811)","v":0},{"$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,{"$f":"SUM(U810:U811)","v":56208.402422312407},null,{"$f":"SUM(W810:W811)","v":56208.402422312407},{"$f":"+W812-'ROR-Model'!G813","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W813-'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,{"$f":"+W814-'ROR-Model'!G815","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L308","v":-2678304.1277753897},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H18","v":-27104589.094640806},null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G815*$R$1","v":0},null,{"$f":"Pension!G815*$T$1","v":0},{"$f":"SUM(F815:T815)","v":-29782893.222416196},null,{"$f":"SUM(U815:U815)","v":-29782893.222416196},{"$f":"+W815-'ROR-Model'!G816","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L309","v":-36175.154664058617},null,null,null,{"$f":"K1*'ENERGY EFFICIENCY SERVICES ADJ'!H19","v":-131584.0405532},null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G816*$R$1","v":0},null,{"$f":"Pension!G816*$T$1","v":0},{"$f":"SUM(F816:T816)","v":-167759.19521725862},null,{"$f":"SUM(U816:U816)","v":-167759.19521725862},{"$f":"+W816-'ROR-Model'!G817","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F815:F816)","v":0},-2714479.2824394484,0,0,{"$f":"SUM(J815:J816)","v":0},-27236173.135194007,0,0,0,0,0,{"$f":"SUM(Q815:Q816)","v":0},{"$f":"SUM(R815:R816)","v":0},{"$f":"SUM(S815:S816)","v":0},{"$f":"SUM(T815:T816)","v":0},{"$f":"SUM(U815:U816)","v":-29950652.417633455},null,{"$f":"SUM(W815:W816)","v":-29950652.417633455},{"$f":"+W817-'ROR-Model'!G818","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W818-'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,{"$f":"+W819-'ROR-Model'!G820","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L313","v":16634.991654199781},null,null,null,null,null,null,null,{"$f":"Advertising!H26*O1","v":0},null,null,{"$f":"'EDIT Amort Adj'!G820*$R$1","v":0},null,{"$f":"Pension!G820*$T$1","v":0},{"$f":"SUM(F820:T820)","v":16634.991654199781},null,{"$f":"SUM(U820:U820)","v":16634.991654199781},{"$f":"+W820-'ROR-Model'!G821","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L314","v":607.78780339999867},null,null,null,null,null,null,null,{"$f":"Advertising!H27*O1","v":0},null,null,{"$f":"'EDIT Amort Adj'!G821*$R$1","v":0},null,{"$f":"Pension!G821*$T$1","v":0},{"$f":"SUM(F821:T821)","v":607.78780339999867},null,{"$f":"SUM(U821:U821)","v":607.78780339999867},{"$f":"+W821-'ROR-Model'!G822","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F820:F821)","v":0},{"$f":"SUM(G820:G821)","v":17242.77945759978},{"$f":"H1*SUM(H820:H821)","v":0},{"$f":"SUM(I820:I821)","v":0},{"$f":"SUM(J820:J821)","v":0},0,0,0,0,{"$f":"SUM(O820:O821)","v":0},0,{"$f":"SUM(Q820:Q821)","v":0},{"$f":"SUM(R820:R821)","v":0},{"$f":"SUM(S820:S821)","v":0},0,{"$f":"SUM(U820:U821)","v":17242.77945759978},null,{"$f":"SUM(W820:W821)","v":17242.77945759978},{"$f":"+W822-'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,{"$f":"+W823-'ROR-Model'!G824","v":0}]
[910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W824-'ROR-Model'!G825","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L318","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G825*$R$1","v":0},null,{"$f":"Pension!G825*$T$1","v":0},{"$f":"SUM(F825:T825)","v":0},null,{"$f":"SUM(U825:U825)","v":0},{"$f":"+W825-'ROR-Model'!G826","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L319","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G826*$R$1","v":0},null,{"$f":"Pension!G826*$T$1","v":0},{"$f":"SUM(F826:T826)","v":0},null,{"$f":"SUM(U826:U826)","v":0},{"$f":"+W826-'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,{"$f":"SUM(U825:U826)","v":0},null,{"$f":"SUM(W825:W826)","v":0},{"$f":"+W827-'ROR-Model'!G828","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W828-'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,{"$f":"+W829-'ROR-Model'!G830","v":0}]
[null,"Utah Total Cust Service & Info Exp",null,null,null,{"$f":"F810+F815+F820+F825","v":0},-2607029.6426947471,{"$f":"H810+H815+H820+H825","v":0},0,0,-27104589.094640806,0,0,0,0,0,0,0,{"$f":"S810+S815+S820+S825","v":0},0,-29711618.737335555,null,{"$f":"W810+W815+W820+W825","v":-29711618.737335555},{"$f":"+W830-'ROR-Model'!G831","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,null,0,-33998.457864789176,{"$f":"H811+H816+H821+H826","v":0},0,0,-131584.0405532,0,0,0,0,0,0,0,{"$f":"S811+S816+S821+S826","v":0},0,-165582.49841798918,null,{"$f":"W811+W816+W821+W826","v":-165582.49841798918},{"$f":"+W831-'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,{"$f":"+W832-'ROR-Model'!G833","v":0}]
[null,"System Total Cust Service & Info Exp",null,null,null,{"$f":"F812+F817+F822+F827","v":0},{"$f":"G812+G817+G822+G827","v":-2641028.1005595364},{"$f":"H1*H812+H817+H822+H827","v":0},{"$f":"I1*I812+I817+I822+I827","v":0},0,-27236173.135194007,{"$f":"L812+L817+L822+L827","v":0},0,0,0,0,0,{"$f":"R812+R817+R822+R827","v":0},0,0,{"$f":"SUM(F833:T833)","v":-29877201.235753544},null,{"$f":"SUM(U833:U833)","v":-29877201.235753544},{"$f":"+W833-'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,{"$f":"+W834-'ROR-Model'!G835","v":0}]
["Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W835-'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,{"$f":"+W836-'ROR-Model'!G837","v":0}]
[920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W837-'ROR-Model'!G838","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L331","v":384367.05820460338},null,null,null,null,null,{"$f":"Incentive!I22*M1","v":-2715285.2345155422},null,null,null,null,{"$f":"'EDIT Amort Adj'!G838*$R$1","v":0},{"$f":"'Labor Adjustment ROO'!E13*S1","v":3739680.3925994481},{"$f":"Pension!G838*$T$1","v":0},{"$f":"SUM(F838:T838)","v":1408762.2162885093},null,{"$f":"SUM(U838:U838)","v":1408762.2162885093},{"$f":"+W838-'ROR-Model'!G839","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L332","v":13942.052894030814},null,null,null,null,null,{"$f":"Incentive!I23*M1","v":-92061.18585248015},null,null,null,null,{"$f":"'EDIT Amort Adj'!G839*$R$1","v":0},{"$f":"'Labor Adjustment ROO'!E14*S1","v":117629.67766147891},{"$f":"Pension!G839*$T$1","v":0},{"$f":"SUM(F839:T839)","v":39510.544703029576},null,{"$f":"SUM(U839:U839)","v":39510.544703029576},{"$f":"+W839-'ROR-Model'!G840","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F838:F839)","v":0},{"$f":"SUM(G838:G839)","v":398309.1110986342},{"$f":"H1*SUM(H838:H839)","v":0},{"$f":"SUM(I838:I839)","v":0},{"$f":"SUM(J838:J839)","v":0},0,0,-2807346.4203680223,0,0,0,{"$f":"SUM(Q838:Q839)","v":0},{"$f":"SUM(R838:R839)","v":0},{"$f":"SUM(S838:S839)","v":3857310.0702609271},0,{"$f":"SUM(F840:T840)","v":1448272.7609915389},null,{"$f":"SUM(U840:U840)","v":1448272.7609915389},{"$f":"+W840-'ROR-Model'!G841","v":0}]
[921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W841-'ROR-Model'!G842","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L335","v":114945.28323806031},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$14*$N$1","v":0},null,{"$f":"+Donations!L15*P1","v":-210085.95733326933},{"$f":"+'RESERVE ACCRUAL'!H25*Q1","v":-142246.02832674541},{"$f":"'EDIT Amort Adj'!G842*$R$1","v":0},0,{"$f":"Pension!G842*$T$1","v":0},{"$f":"SUM(F842:T842)","v":-237386.70242195443},null,{"$f":"SUM(U842:U842)","v":-237386.70242195443},{"$f":"+W842-'ROR-Model'!G844","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L336","v":13190.05916396236},null,null,null,null,null,null,{"$f":"+'Sporting Events'!$G$15*$N$1","v":0},null,{"$f":"+Donations!L16*P1","v":-7122.9210534506065},{"$f":"+'RESERVE ACCRUAL'!H26*Q1","v":-4822.8222523745726},{"$f":"'EDIT Amort Adj'!G843*$R$1","v":0},0,{"$f":"Pension!G843*$T$1","v":0},{"$f":"SUM(F843:T843)","v":1244.3158581371808},null,{"$f":"SUM(U843:U843)","v":1244.3158581371808},{"$f":"+W843-'ROR-Model'!G845","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F842:F843)","v":0},{"$f":"SUM(G842:G843)","v":128135.34240202267},{"$f":"H1*SUM(H842:H843)","v":0},{"$f":"SUM(I842:I843)","v":0},{"$f":"SUM(J842:J843)","v":0},0,0,0,0,0,-217208.87838671994,{"$f":"SUM(Q842:Q843)","v":-147068.85057911999},{"$f":"SUM(R842:R843)","v":0},{"$f":"SUM(S842:S843)","v":0},0,{"$f":"SUM(F844:T844)","v":-236142.38656381727},null,{"$f":"SUM(U844:U844)","v":-236142.38656381727},{"$f":"+W844-'ROR-Model'!G846","v":0}]
[922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W845-'ROR-Model'!G847","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L339","v":869958.62000000291},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G846*$R$1","v":0},null,{"$f":"Pension!G846*$T$1","v":0},{"$f":"SUM(F846:T846)","v":869958.62000000291},null,{"$f":"SUM(U846:U846)","v":869958.62000000291},{"$f":"+W846-'ROR-Model'!G849","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L340","v":32207.390000000014},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G847*$R$1","v":0},null,{"$f":"Pension!G847*$T$1","v":0},{"$f":"SUM(F847:T847)","v":32207.390000000014},null,{"$f":"SUM(U847:U847)","v":32207.390000000014},{"$f":"+W847-'ROR-Model'!G850","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F846:F847)","v":0},{"$f":"SUM(G846:G847)","v":902166.01000000292},{"$f":"H1*SUM(H846:H847)","v":0},{"$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,{"$f":"SUM(F848:T848)","v":902166.01000000292},null,{"$f":"SUM(U848:U848)","v":902166.01000000292},{"$f":"+W848-'ROR-Model'!G851","v":0}]
[923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W849-'ROR-Model'!G852","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L343","v":759362.04699168727},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G850*$R$1","v":0},null,{"$f":"Pension!G850*$T$1","v":0},{"$f":"SUM(F850:T850)","v":759362.04699168727},null,{"$f":"SUM(U850:U850)","v":759362.04699168727},{"$f":"+W850-'ROR-Model'!G854","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L344","v":110553.10605734633},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G851*$R$1","v":0},null,{"$f":"Pension!G851*$T$1","v":0},{"$f":"SUM(F851:T851)","v":110553.10605734633},null,{"$f":"SUM(U851:U851)","v":110553.10605734633},{"$f":"+W851-'ROR-Model'!G855","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F850:F851)","v":0},{"$f":"SUM(G850:G851)","v":869915.1530490336},{"$f":"H1*SUM(H850:H851)","v":0},{"$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,{"$f":"SUM(F852:T852)","v":869915.1530490336},null,{"$f":"SUM(U852:U852)","v":869915.1530490336},{"$f":"+W852-'ROR-Model'!G856","v":0}]
[924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W853-'ROR-Model'!G857","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L347","v":90781.541571600013},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G854*$R$1","v":0},null,{"$f":"Pension!G854*$T$1","v":0},{"$f":"SUM(F854:T854)","v":90781.541571600013},null,{"$f":"SUM(U854:U854)","v":90781.541571600013},{"$f":"+W854-'ROR-Model'!G859","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L348","v":3011.9967840000008},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G855*$R$1","v":0},null,{"$f":"Pension!G855*$T$1","v":0},{"$f":"SUM(F855:T855)","v":3011.9967840000008},null,{"$f":"SUM(U855:U855)","v":3011.9967840000008},{"$f":"+W855-'ROR-Model'!G860","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F854:F855)","v":0},{"$f":"SUM(G854:G855)","v":93793.538355600016},{"$f":"H1*SUM(H854:H855)","v":0},{"$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,{"$f":"SUM(F856:T856)","v":93793.538355600016},null,{"$f":"SUM(U856:U856)","v":93793.538355600016},{"$f":"+W856-'ROR-Model'!G861","v":0}]
[925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W857-'ROR-Model'!G862","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L351","v":196713.33945840015},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G858*$R$1","v":0},null,{"$f":"Pension!G858*$T$1","v":0},{"$f":"SUM(F858:T858)","v":196713.33945840015},null,{"$f":"SUM(U858:U858)","v":196713.33945840015},{"$f":"+W858-'ROR-Model'!G864","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L352","v":6661.1125208000012},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G859*$R$1","v":0},null,{"$f":"Pension!G859*$T$1","v":0},{"$f":"SUM(F859:T859)","v":6661.1125208000012},null,{"$f":"SUM(U859:U859)","v":6661.1125208000012},{"$f":"+W859-'ROR-Model'!G865","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F858:F859)","v":0},{"$f":"SUM(G858:G859)","v":203374.45197920015},{"$f":"H1*SUM(H858:H859)","v":0},{"$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,{"$f":"SUM(F860:T860)","v":203374.45197920015},null,{"$f":"SUM(U860:U860)","v":203374.45197920015},{"$f":"+W860-'ROR-Model'!G866","v":0}]
[926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W861-'ROR-Model'!G867","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L355","v":-351996.17102266639},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G862*$R$1","v":0},null,{"$f":"Pension!G862*$T$1","v":3524691.9852044191},{"$f":"SUM(F862:T862)","v":3172695.8141817525},null,{"$f":"SUM(U862:U862)","v":3172695.8141817525},{"$f":"+W862-'ROR-Model'!G869","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L356","v":-11670.537722819688},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G863*$R$1","v":0},null,{"$f":"Pension!G863*$T$1","v":119503.95479558004},{"$f":"SUM(F863:T863)","v":107833.41707276035},null,{"$f":"SUM(U863:U863)","v":107833.41707276035},{"$f":"+W863-'ROR-Model'!G870","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F862:F863)","v":0},{"$f":"SUM(G862:G863)","v":-363666.7087454861},{"$f":"H1*SUM(H862:H863)","v":0},{"$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},3644195.939999999,{"$f":"SUM(F864:T864)","v":3280529.2312545129},null,{"$f":"SUM(U864:U864)","v":3280529.2312545129},{"$f":"+W864-'ROR-Model'!G871","v":0}]
["928","Regulatory Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W865-'ROR-Model'!G872","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L359","v":-3627.7777429895668},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G866*$R$1","v":0},null,{"$f":"Pension!G866*$T$1","v":0},{"$f":"SUM(F866:T866)","v":-3627.7777429895668},null,{"$f":"SUM(U866:U866)","v":-3627.7777429895668},{"$f":"+W866-'ROR-Model'!G873","v":-3627.7777429895668}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L360","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G867*$R$1","v":0},null,{"$f":"Pension!G867*$T$1","v":0},{"$f":"SUM(F867:T867)","v":0},null,{"$f":"SUM(U867:U867)","v":0},{"$f":"+W867-'ROR-Model'!G874","v":3627.7777429895668}]
[null,null,"Total",null,null,{"$f":"SUM(F866:F867)","v":0},{"$f":"SUM(G866:G867)","v":-3627.7777429895668},{"$f":"H1*SUM(H866:H867)","v":0},{"$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,{"$f":"SUM(F868:T868)","v":-3627.7777429895668},null,{"$f":"SUM(U868:U868)","v":-3627.7777429895668},{"$f":"+W868-'ROR-Model'!G875","v":-3627.7777429895668}]
[9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W869-'ROR-Model'!G876","v":3627.7777429895668}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L363","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G870*$R$1","v":0},null,{"$f":"Pension!G870*$T$1","v":0},{"$f":"SUM(F870:T870)","v":0},null,{"$f":"SUM(U870:U870)","v":0},{"$f":"+W870-'ROR-Model'!G877","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L364","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G871*$R$1","v":0},null,{"$f":"Pension!G871*$T$1","v":0},{"$f":"SUM(F871:T871)","v":0},null,{"$f":"SUM(U871:U871)","v":0},{"$f":"+W871-'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,{"$f":"SUM(F872:T872)","v":0},null,{"$f":"SUM(U872:U872)","v":0},{"$f":"+W872-'ROR-Model'!G879","v":0}]
[9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W873-'ROR-Model'!G880","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L367","v":244286.26250477112},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G874*$R$1","v":0},null,{"$f":"Pension!G874*$T$1","v":0},{"$f":"SUM(F874:T874)","v":244286.26250477112},null,{"$f":"SUM(U874:U874)","v":244286.26250477112},{"$f":"+W874-'ROR-Model'!G884","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L368","v":9611.6441131836109},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G875*$R$1","v":0},null,{"$f":"Pension!G875*$T$1","v":0},{"$f":"SUM(F875:T875)","v":9611.6441131836109},null,{"$f":"SUM(U875:U875)","v":9611.6441131836109},{"$f":"+W875-'ROR-Model'!G885","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F874:F875)","v":0},{"$f":"SUM(G874:G875)","v":253897.90661795472},{"$f":"H1*SUM(H874:H875)","v":0},{"$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,{"$f":"SUM(F876:T876)","v":253897.90661795472},null,{"$f":"SUM(U876:U876)","v":253897.90661795472},{"$f":"+W876-'ROR-Model'!G886","v":0}]
[931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W877-'ROR-Model'!G887","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L371","v":832.4374911999912},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G878*$R$1","v":0},null,{"$f":"Pension!G878*$T$1","v":0},{"$f":"SUM(F878:T878)","v":832.4374911999912},null,{"$f":"SUM(U878:U878)","v":832.4374911999912},{"$f":"+W878-'ROR-Model'!G889","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L372","v":883.92497760000697},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G879*$R$1","v":0},null,{"$f":"Pension!G879*$T$1","v":0},{"$f":"SUM(F879:T879)","v":883.92497760000697},null,{"$f":"SUM(U879:U879)","v":883.92497760000697},{"$f":"+W879-'ROR-Model'!G890","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F878:F879)","v":0},{"$f":"SUM(G878:G879)","v":1716.3624687999982},{"$f":"H1*SUM(H878:H879)","v":0},{"$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,{"$f":"SUM(F880:T880)","v":1716.3624687999982},null,{"$f":"SUM(U880:U880)","v":1716.3624687999982},{"$f":"+W880-'ROR-Model'!G891","v":0}]
[935,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W881-'ROR-Model'!G882","v":0}]
[null,null,"Utah",null,null,null,{"$f":"$G$1*EXPENSES!L375","v":22220.818183655734},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G882*$R$1","v":0},null,{"$f":"Pension!G882*$T$1","v":0},{"$f":"SUM(F882:T882)","v":22220.818183655734},null,{"$f":"SUM(U882:U882)","v":22220.818183655734},{"$f":"+W882-'ROR-Model'!G894","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"$G$1*EXPENSES!L376","v":6474.7782111473525},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G883*$R$1","v":0},null,{"$f":"Pension!G883*$T$1","v":0},{"$f":"SUM(F883:T883)","v":6474.7782111473525},null,{"$f":"SUM(U883:U883)","v":6474.7782111473525},{"$f":"+W883-'ROR-Model'!G895","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F882:F883)","v":0},{"$f":"SUM(G882:G883)","v":28695.596394803088},{"$f":"H1*SUM(H882:H883)","v":0},{"$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,{"$f":"SUM(F884:T884)","v":28695.596394803088},null,{"$f":"SUM(U884:U884)","v":28695.596394803088},{"$f":"+W884-'ROR-Model'!G896","v":0}]
["System Total Administrative & General Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W885-'ROR-Model'!G897","v":0}]
[null,"Utah Administrative & General Exp",null,null,null,{"$f":"F838+F842+F846+F850+F854+F858+F862+F866+F870+F874+F878+F882","v":0},2327843.4588783253,{"$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,-2715285.2345155422,0,0,-210085.95733326933,{"$f":"Q838+Q842+Q846+Q850+Q854+Q858+Q862+Q866+Q870+Q874+Q878+Q882","v":-142246.02832674541},{"$f":"R838+R842+R846+R850+R854+R858+R862+R866+R870+R874+R878+R882","v":0},{"$f":"S838+S842+S846+S850+S854+S858+S862+S866+S870+S874+S878+S882","v":3739680.3925994481},{"$f":"T838+T842+T846+T850+T854+T858+T862+T866+T870+T874+T878+T882","v":3524691.9852044191},{"$f":"SUM(F886:T886)","v":6524598.6165066361},null,{"$f":"SUM(U886:U886)","v":6524598.6165066361},{"$f":"+W886-'ROR-Model'!G899","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,null,0,184865.52699925081,{"$f":"H1*H839+H843+H847+H851+H855+H859+H863+H867+H871+H875+H879+H883","v":0},{"$f":"I839+I843+I847+I851+I855+I859+I863+I867+I871+I875+I879+I883","v":0},0,0,0,-92061.18585248015,0,0,-7122.9210534506065,{"$f":"Q839+Q843+Q847+Q851+Q855+Q859+Q863+Q867+Q871+Q875+Q879+Q883","v":-4822.8222523745726},{"$f":"R839+R843+R847+R851+R855+R859+R863+R867+R871+R875+R879+R883","v":0},{"$f":"S839+S843+S847+S851+S855+S859+S863+S867+S871+S875+S879+S883","v":117629.67766147891},{"$f":"T839+T843+T847+T851+T855+T859+T863+T867+T871+T875+T879+T883","v":119503.95479558004},{"$f":"SUM(F887:T887)","v":317992.23029800446},null,{"$f":"SUM(U887:U887)","v":317992.23029800446},{"$f":"+W887-'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":2512708.9858775763},{"$f":"SUM(H886:H887)","v":0},{"$f":"SUM(I886:I887)","v":0},{"$f":"SUM(J886:J887)","v":0},0,0,-2807346.4203680223,0,0,-217208.87838671994,-147068.85057911999,{"$f":"IF((R886+R887)=R884+R880+R876+R872+R868+R864+R860+R856+R852+R848+R844+R840,R886+R887,\"ERROR\")","v":0},3857310.0702609271,3644195.939999999,{"$f":"SUM(F889:T889)","v":6842590.8468046403},null,{"$f":"SUM(U889:U889)","v":6842590.8468046403},{"$f":"+W889-'ROR-Model'!G902","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W891-'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":1924375.6531345893},{"$f":"H1*H649+H752+H805+H833+H889","v":0},{"$f":"I649+I752+I805+I833+I889","v":0},{"$f":"J649+J752+J805+J833+J889","v":0},-27236173.135194007,{"$f":"L649+L752+L805+L833+L889","v":-4591513.1003928687},-2807346.4203680223,0,0,-217208.87838671994,-147068.85057911999,{"$f":"R649+R752+R805+R833+R889","v":0},3857310.0702609271,3644195.939999999,{"$f":"SUM(F892:T892)","v":-25573428.72152523},null,{"$f":"SUM(U892:U892)","v":-25573428.72152523},{"$f":"+W892-'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$1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G900*$R$1","v":0},null,{"$f":"Pension!G900*$T$1","v":0},{"$f":"SUM(F900:T900)","v":0},null,{"$f":"SUM(U900:U900)","v":0},{"$f":"+W900-'ROR-Model'!G913","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"EXPENSES!L389*$G$1","v":187681.68698211992},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G901*$R$1","v":0},null,{"$f":"Pension!G901*$T$1","v":0},{"$f":"SUM(F901:T901)","v":187681.68698211992},null,{"$f":"SUM(U901:U901)","v":187681.68698211992},{"$f":"+W901-'ROR-Model'!G914","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"EXPENSES!L390*$G$1","v":3681933.3938392252},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G902*$R$1","v":0},null,{"$f":"Pension!G902*$T$1","v":0},{"$f":"SUM(F902:T902)","v":3681933.3938392252},null,{"$f":"SUM(U902:U902)","v":3681933.3938392252},{"$f":"+W902-'ROR-Model'!G915","v":0}]
[null,null,"General",null,null,null,{"$f":"EXPENSES!L391*$G$1","v":8505839.1461412944},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G903*$R$1","v":0},null,{"$f":"Pension!G903*$T$1","v":0},{"$f":"SUM(F903:T903)","v":8505839.1461412944},null,{"$f":"SUM(U903:U903)","v":8505839.1461412944},{"$f":"+W903-'ROR-Model'!G916","v":0}]
[null,null,"Total Depreciation Expense",null,null,{"$f":"SUM(F900:F903)","v":0},{"$f":"SUM(G900:G903)","v":12375454.226962639},{"$f":"H1*SUM(H900:H903)","v":0},{"$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,{"$f":"SUM(U900:U903)","v":12375454.226962639},null,{"$f":"SUM(W900:W903)","v":12375454.226962639},{"$f":"+W904-'ROR-Model'!G917","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W905-'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,{"$f":"+W906-'ROR-Model'!G907","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L395*G1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G907*$R$1","v":0},null,{"$f":"Pension!G907*$T$1","v":0},{"$f":"SUM(F907:T907)","v":0},null,{"$f":"SUM(U907:U907)","v":0},{"$f":"+W907-'ROR-Model'!G920","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L396*G1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G908*$R$1","v":0},null,{"$f":"Pension!G908*$T$1","v":0},{"$f":"SUM(F908:T908)","v":0},null,{"$f":"SUM(U908:U908)","v":0},{"$f":"+W908-'ROR-Model'!G909","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L397*G1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G909*$R$1","v":0},null,{"$f":"Pension!G909*$T$1","v":0},{"$f":"SUM(F909:T909)","v":0},null,{"$f":"SUM(U909:U909)","v":0},{"$f":"+W909-'ROR-Model'!G910","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L398*G1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G910*$R$1","v":0},null,{"$f":"Pension!G910*$T$1","v":0},{"$f":"SUM(F910:T910)","v":0},null,{"$f":"SUM(U910:U910)","v":0},{"$f":"+W910-'ROR-Model'!G911","v":0}]
[null,null,"Total Amortization Expense",null,null,{"$f":"SUM(F907:F910)","v":0},{"$f":"SUM(G907:G910)","v":0},null,{"$f":"SUM(I907:I910)","v":0},{"$f":"SUM(J907:J910)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q907:Q910)","v":0},{"$f":"SUM(R907:R910)","v":0},{"$f":"SUM(S907:S910)","v":0},0,{"$f":"SUM(U907:U910)","v":0},null,{"$f":"SUM(W907:W910)","v":0},{"$f":"+W911-'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,{"$f":"+W912-'ROR-Model'!G925","v":0}]
[null,"Total Depreciation, Deplec & Amort",null,null,null,{"$f":"F904+F911","v":0},{"$f":"G904+G911","v":12375454.226962639},{"$f":"H1*+H904+H911","v":0},{"$f":"I904+I911","v":0},{"$f":"J904+J911","v":0},0,0,0,0,0,0,0,{"$f":"R904+R911","v":0},0,0,{"$f":"SUM(F913:T913)","v":12375454.226962639},null,{"$f":"SUM(U913:U913)","v":12375454.226962639},{"$f":"+W913-'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,{"$f":"+W914-'ROR-Model'!G927","v":0}]
["Tax Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W915-'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,{"$f":"+W916-'ROR-Model'!G929","v":0}]
[null,null,"Production",null,null,null,{"$f":"+EXPENSES!L405*G1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G917*$R$1","v":0},null,{"$f":"Pension!G917*$T$1","v":0},{"$f":"SUM(F917:T917)","v":0},null,{"$f":"SUM(U917:U917)","v":0},{"$f":"+W917-'ROR-Model'!G930","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"+EXPENSES!L406*G1","v":58766.961782959756},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G918*$R$1","v":0},null,{"$f":"Pension!G918*$T$1","v":0},{"$f":"SUM(F918:T918)","v":58766.961782959756},null,{"$f":"SUM(U918:U918)","v":58766.961782959756},{"$f":"+W918-'ROR-Model'!G931","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"+EXPENSES!L407*G1","v":1483653.3567561731},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G919*$R$1","v":0},null,{"$f":"Pension!G919*$T$1","v":0},{"$f":"SUM(F919:T919)","v":1483653.3567561731},null,{"$f":"SUM(U919:U919)","v":1483653.3567561731},{"$f":"+W919-'ROR-Model'!G932","v":0}]
[null,null,"General",null,null,null,{"$f":"+EXPENSES!L408*G1","v":78357.589155582711},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G920*$R$1","v":0},null,{"$f":"Pension!G920*$T$1","v":0},{"$f":"SUM(F920:T920)","v":78357.589155582711},null,{"$f":"SUM(U920:U920)","v":78357.589155582711},{"$f":"+W920-'ROR-Model'!G933","v":0}]
[null,null,"Total Other Taxes",null,null,{"$f":"SUM(F917:F920)","v":0},{"$f":"SUM(G916:G920)","v":1620777.9076947155},{"$f":"H1*SUM(H917:H920)","v":0},{"$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,{"$f":"SUM(U917:U920)","v":1620777.9076947155},null,{"$f":"SUM(W917:W920)","v":1620777.9076947155},{"$f":"+W921-'ROR-Model'!G934","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W922-'ROR-Model'!G935","v":0}]
[4090,"Income Taxes - Federal",null,null,null,{"$f":"((F512)-(F639+F892+F913+F921-F925))*Taxes!$L$41","v":0},{"$f":"((G512)-(G639+G892+G913+G921-G925))*Taxes!$L$41","v":-3941127.0188057865},{"$f":"((H512)-(H639+H892+H913+H921-H925))*Taxes!$L$41","v":-2154485.8510558009},{"$f":"((I512)-(I639+I892+I913+I921-I925))*Taxes!$L$41","v":0},{"$f":"((J512)-(J639+J892+J913+J921-J925))*Taxes!$L$41","v":0},{"$f":"((K512)-(K639+K892+K913+K921-K925))*Taxes!$L$41","v":6742281.4042498777},{"$f":"((L512)-(L639+L892+L913+L921-L925))*Taxes!$L$41","v":1136623.4617647589},{"$f":"((M512)-(M639+M892+M913+M921-M925))*Taxes!$L$41","v":694955.1785921246},{"$f":"((N512)-(N639+N892+N913+N921-N925))*Taxes!$L$41","v":0},{"$f":"((O512)-(O639+O892+O913+O921-O925))*Taxes!$L$41","v":0},{"$f":"((P512)-(P639+P892+P913+P921-P925))*Taxes!$L$41","v":53769.792632592005},{"$f":"((Q512)-(Q639+Q892+Q913+Q921-Q925))*Taxes!$L$41","v":36406.714389794593},{"$f":"((R512)-(R639+R892+R913+R921-R925))*Taxes!$L$41","v":0},{"$f":"((S512)-(S639+S892+S913+S921-S925))*Taxes!$L$41","v":-954872.39811749663},{"$f":"((T512)-(T639+T892+T913+T921-T925))*Taxes!$L$41","v":-902116.25538375694},{"$f":"((U512)-(U639+U892+U913+U921-U925))*Taxes!$L$41","v":711435.0282663086},null,{"$f":"SUM(U923:U923)","v":711435.0282663086},{"$f":"+W923-'ROR-Model'!G936","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W924-'ROR-Model'!G937","v":0}]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"+EXPENSES!L413*G1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G925*$R$1","v":0},null,{"$f":"Pension!G925*$T$1","v":0},{"$f":"SUM(F925:T925)","v":0},null,{"$f":"SUM(U925:U925)","v":0},{"$f":"+W925-'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,{"$f":"+W926-'ROR-Model'!G939","v":0}]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"+EXPENSES!L415*G1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G927*$R$1","v":-543148.8708041776},null,{"$f":"Pension!G927*$T$1","v":0},{"$f":"SUM(F927:T927)","v":-543148.8708041776},null,{"$f":"SUM(U927:U927)","v":-543148.8708041776},{"$f":"+W927-'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,{"$f":"+W928-'ROR-Model'!G941","v":0}]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"+EXPENSES!L417*G1","v":-5874285.1099999994},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G929*$R$1","v":0},null,{"$f":"Pension!G929*$T$1","v":0},{"$f":"SUM(F929:T929)","v":-5874285.1099999994},null,{"$f":"SUM(U929:U929)","v":-5874285.1099999994},{"$f":"+W929-'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,{"$f":"+W930-'ROR-Model'!G943","v":0}]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"+EXPENSES!L419*G1","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G931*$R$1","v":0},null,{"$f":"Pension!G931*$T$1","v":0},{"$f":"SUM(F931:T931)","v":0},null,{"$f":"SUM(U931:U931)","v":0},{"$f":"+W931-'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,{"$f":"+W932-'ROR-Model'!G945","v":0}]
[null,"Total Tax Expenses",null,null,null,{"$f":"F921+F923+F925+F927+F929+F931","v":0},{"$f":"G921+G923+G925+G927+G929+G931","v":-8194634.2211110704},{"$f":"H921+H923+H925+H927+H929+H931","v":-2154485.8510558009},{"$f":"I921+I923+I925+I927+I929+I931","v":0},0,6742281.4042498777,1136623.4617647589,694955.1785921246,0,0,53769.792632592005,36406.714389794593,{"$f":"R921+R923+R925+R927+R929+R931","v":-543148.8708041776},-954872.39811749663,-902116.25538375694,{"$f":"SUM(F933:T933)","v":-4085221.044843155},null,{"$f":"SUM(U933:U933)","v":-4085221.044843155},{"$f":"+W933-'ROR-Model'!G950","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,null,{"$f":"F913+F933","v":0},{"$f":"G1*G913+G933","v":4180820.0058515687},{"$f":"H1*H913+H933","v":-2154485.8510558009},{"$f":"I913+I933","v":0},{"$f":"J913+J933","v":0},6742281.4042498777,1136623.4617647589,694955.1785921246,0,0,53769.792632592005,36406.714389794593,{"$f":"R913+R933","v":-543148.8708041776},-954872.39811749663,-902116.25538375694,{"$f":"SUM(F936:T936)","v":8290233.1821194878},null,{"$f":"SUM(U936:U936)","v":8290233.1821194878},{"$f":"+W936-'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,{"$f":"+W937-'ROR-Model'!G938","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W938-'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":6105195.6589861577},{"$f":"H1*H639+H892+H936","v":-648357.95434800116},{"$f":"I639+I892+I936","v":0},{"$f":"J639+J892+J936","v":0},-20493891.730944131,-3454889.6386281098,-2112391.2417758978,0,0,-163439.08575412794,-110662.13618932539,{"$f":"R639+R892+R936","v":-543148.8708041776},2902437.6721434304,2742079.6846162421,{"$f":"SUM(F939:T939)","v":-15777067.642697942},null,{"$f":"SUM(U939:U939)","v":-15777067.642697942},{"$f":"+W939-'ROR-Model'!G956","v":0}]
[]
[]
[]
["FERC Acct",null,"Description"]
[]
["UTILITY RATE BASE"]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,{"$f":"'Rate Base'!$AQ$15*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G950*$R$1","v":0},null,{"$f":"Pension!G950*$T$1","v":0},{"$f":"SUM(F950:T950)","v":0},null,{"$f":"SUM(U950:U950)","v":0},{"$f":"+W950-'ROR-Model'!G966","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"'Rate Base'!$AQ$16*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G951*$R$1","v":0},null,{"$f":"Pension!G951*$T$1","v":0},{"$f":"SUM(F951:T951)","v":0},null,{"$f":"SUM(U951:U951)","v":0},{"$f":"+W951-'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,{"$f":"+W952-'ROR-Model'!G968","v":0}]
[null,"Total Intangible Plant",null,null,null,{"$f":"SUM(F950:F951)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R950:R951)","v":0},null,0,{"$f":"SUM(F953:T953)","v":0},null,{"$f":"SUM(U953:U953)","v":0},{"$f":"+W953-'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,{"$f":"+W954-'ROR-Model'!G970","v":0}]
[null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W955-'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$1","v":-394806.15342000005},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G956*$R$1","v":0},null,{"$f":"Pension!G956*$T$1","v":0},{"$f":"SUM(F956:T956)","v":-394806.15342000005},null,{"$f":"SUM(U956:U956)","v":-394806.15342000005},{"$f":"+W956-'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$1","v":-90575.373420000004},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G957*$R$1","v":0},null,{"$f":"Pension!G957*$T$1","v":0},-90575.373420000004,null,-90575.373420000004,{"$f":"+W957-'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$1","v":-3287043.51003},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G958*$R$1","v":0},null,{"$f":"Pension!G958*$T$1","v":0},-3287043.51003,null,-3287043.51003,{"$f":"+W958-'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$1","v":-1084630.4311500003},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G959*$R$1","v":0},null,{"$f":"Pension!G959*$T$1","v":0},-1084630.4311500003,null,-1084630.4311500003,{"$f":"+W959-'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$1","v":-169710.41556000002},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G960*$R$1","v":0},null,{"$f":"Pension!G960*$T$1","v":0},-169710.41556000002,null,-169710.41556000002,{"$f":"+W960-'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$1","v":-3591.9267300000001},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G961*$R$1","v":0},null,{"$f":"Pension!G961*$T$1","v":0},-3591.9267300000001,null,-3591.9267300000001,{"$f":"+W961-'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$1","v":-7634.7576899999976},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G962*$R$1","v":0},null,{"$f":"Pension!G962*$T$1","v":0},-7634.7576899999976,null,-7634.7576899999976,{"$f":"+W962-'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,{"$f":"+W963-'ROR-Model'!G979","v":0}]
[null,"Total Production & Gathering Plant",null,null,null,{"$f":"SUM(F956:F962)","v":0},null,null,null,{"$f":"SUM(J956:J962)","v":-5037992.5680000009},null,null,null,null,null,null,null,{"$f":"SUM(R956:R962)","v":0},null,0,{"$f":"+U1091","v":-5037992.5680000009},null,{"$f":"+W1091","v":-5037992.5680000009},{"$f":"+W964-'ROR-Model'!G980","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W965-'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,{"$f":"+W966-'ROR-Model'!G982","v":0}]
["374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W967-'ROR-Model'!G983","v":0}]
[null,null,"Wyoming",null,{"$f":"+F968","v":6463.7857126437011},{"$f":"'Rate Base'!$AQ$33*$F$1","v":6463.7857126437011},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G968*$R$1","v":0},null,{"$f":"Pension!G968*$T$1","v":0},{"$f":"SUM(F968:T968)","v":6463.7857126437011},null,{"$f":"SUM(U968:U968)","v":6463.7857126437011},{"$f":"+W968-'ROR-Model'!G984","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$34*$F$1","v":778763.2982271798},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G969*$R$1","v":0},null,{"$f":"Pension!G969*$T$1","v":0},{"$f":"SUM(F969:T969)","v":778763.2982271798},null,{"$f":"SUM(U969:U969)","v":778763.2982271798},{"$f":"+W969-'ROR-Model'!G985","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F968:F969)","v":785227.08393982355},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R968:R969)","v":0},null,0,{"$f":"SUM(F970:T970)","v":785227.08393982355},null,{"$f":"SUM(U970:U970)","v":785227.08393982355},{"$f":"+W970-'ROR-Model'!G986","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W971-'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,{"$f":"+W972-'ROR-Model'!G988","v":0}]
[null,null,"Wyoming",null,{"$f":"+F973","v":7402.259883816354},{"$f":"'Rate Base'!$AQ$38*$F$1","v":7402.259883816354},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G973*$R$1","v":0},null,{"$f":"Pension!G973*$T$1","v":0},{"$f":"SUM(F973:T973)","v":7402.259883816354},null,{"$f":"SUM(U973:U973)","v":7402.259883816354},{"$f":"+W973-'ROR-Model'!G989","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$39*$F$1","v":-470502.68034083769},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G974*$R$1","v":0},null,{"$f":"Pension!G974*$T$1","v":0},{"$f":"SUM(F974:T974)","v":-470502.68034083769},null,{"$f":"SUM(U974:U974)","v":-470502.68034083769},{"$f":"+W974-'ROR-Model'!G990","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F973:F974)","v":-463100.42045702133},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R973:R974)","v":0},null,0,{"$f":"SUM(F975:T975)","v":-463100.42045702133},null,{"$f":"SUM(U975:U975)","v":-463100.42045702133},{"$f":"+W975-'ROR-Model'!G991","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W976-'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,{"$f":"+W977-'ROR-Model'!G993","v":0}]
[null,null,"Dist - Wy - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$43*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G978*$R$1","v":0},null,{"$f":"Pension!G978*$T$1","v":0},{"$f":"SUM(F978:T978)","v":0},null,{"$f":"SUM(U978:U978)","v":0},{"$f":"+W978-'ROR-Model'!G994","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$44*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G979*$R$1","v":0},null,{"$f":"Pension!G979*$T$1","v":0},0,null,0,{"$f":"+W979-'ROR-Model'!G995","v":0}]
[null,null,"Dist - Wy - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$45*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G980*$R$1","v":0},null,{"$f":"Pension!G980*$T$1","v":0},0,null,0,{"$f":"+W980-'ROR-Model'!G996","v":0}]
[null,null,"Total Wyoming",null,{"$f":"+F981","v":5196725.4218075052},{"$f":"'Rate Base'!$AQ$46*$F$1","v":5196725.4218075052},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G981*$R$1","v":0},null,{"$f":"Pension!G981*$T$1","v":0},5196725.4218075052,null,5196725.4218075052,{"$f":"+W981-'ROR-Model'!G997","v":0}]
[null,null,"Dist - Ut - Mains - SD",null,null,{"$f":"'Rate Base'!$AQ$47*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G982*$R$1","v":0},null,{"$f":"Pension!G982*$T$1","v":0},0,null,0,{"$f":"+W982-'ROR-Model'!G998","v":0}]
[null,null,"Dist - Ut - Mains - LD",null,null,{"$f":"'Rate Base'!$AQ$48*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G983*$R$1","v":0},null,{"$f":"Pension!G983*$T$1","v":0},0,null,0,{"$f":"+W983-'ROR-Model'!G999","v":0}]
[null,null,"Dist - Ut - Mains - Feeders",null,null,{"$f":"'Rate Base'!$AQ$49*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G984*$R$1","v":0},null,{"$f":"Pension!G984*$T$1","v":0},0,null,0,{"$f":"+W984-'ROR-Model'!G1000","v":0}]
[null,null,"Total Utah",null,null,{"$f":"'Rate Base'!$AQ$50*$F$1","v":208010996.17199421},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G985*$R$1","v":0},null,{"$f":"Pension!G985*$T$1","v":0},208010996.17199421,null,208010996.17199421,{"$f":"+W985-'ROR-Model'!G1001","v":0}]
[null,null,"Total Mains",null,null,{"$f":"SUM(F978:F985)","v":213207721.59380171},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G986*$R$1","v":0},null,{"$f":"Pension!G986*$T$1","v":0},213207721.59380171,null,213207721.59380171,{"$f":"+W986-'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,{"$f":"+W987-'ROR-Model'!G1003","v":0}]
["377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W988-'ROR-Model'!G1004","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$54*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G989*$R$1","v":0},null,{"$f":"Pension!G989*$T$1","v":0},{"$f":"SUM(F989:T989)","v":0},null,{"$f":"SUM(U989:U989)","v":0},{"$f":"+W989-'ROR-Model'!G1005","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$55*$F$1","v":423881.95306280069},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G990*$R$1","v":0},null,{"$f":"Pension!G990*$T$1","v":0},{"$f":"SUM(F990:T990)","v":423881.95306280069},null,{"$f":"SUM(U990:U990)","v":423881.95306280069},{"$f":"+W990-'ROR-Model'!G1006","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F989:F990)","v":423881.95306280069},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R989:R990)","v":0},null,0,{"$f":"SUM(F991:T991)","v":423881.95306280069},null,{"$f":"SUM(U991:U991)","v":423881.95306280069},{"$f":"+W991-'ROR-Model'!G1007","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W992-'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,{"$f":"+W993-'ROR-Model'!G1009","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$59*$F$1","v":504735.59912391659},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G994*$R$1","v":0},null,{"$f":"Pension!G994*$T$1","v":0},{"$f":"SUM(F994:T994)","v":504735.59912391659},null,{"$f":"SUM(U994:U994)","v":504735.59912391659},{"$f":"+W994-'ROR-Model'!G1010","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$60*$F$1","v":5572683.0165063292},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G995*$R$1","v":0},null,{"$f":"Pension!G995*$T$1","v":0},{"$f":"SUM(F995:T995)","v":5572683.0165063292},null,{"$f":"SUM(U995:U995)","v":5572683.0165063292},{"$f":"+W995-'ROR-Model'!G1011","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F994:F995)","v":6077418.6156302458},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R994:R995)","v":0},null,0,{"$f":"SUM(F996:T996)","v":6077418.6156302458},null,{"$f":"SUM(U996:U996)","v":6077418.6156302458},{"$f":"+W996-'ROR-Model'!G1012","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W997-'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,{"$f":"+W998-'ROR-Model'!G1014","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$64*$F$1","v":804034.46079876274},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G999*$R$1","v":0},null,{"$f":"Pension!G999*$T$1","v":0},{"$f":"SUM(F999:T999)","v":804034.46079876274},null,{"$f":"SUM(U999:U999)","v":804034.46079876274},{"$f":"+W999-'ROR-Model'!G1015","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$65*$F$1","v":15796649.361373842},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1000*$R$1","v":0},null,{"$f":"Pension!G1000*$T$1","v":0},{"$f":"SUM(F1000:T1000)","v":15796649.361373842},null,{"$f":"SUM(U1000:U1000)","v":15796649.361373842},{"$f":"+W1000-'ROR-Model'!G1016","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F999:F1000)","v":16600683.822172605},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R999:R1000)","v":0},null,0,{"$f":"SUM(F1001:T1001)","v":16600683.822172605},null,{"$f":"SUM(U1001:U1001)","v":16600683.822172605},{"$f":"+W1001-'ROR-Model'!G1017","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1002-'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,{"$f":"+W1003-'ROR-Model'!G1019","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$69*$F$1","v":1030690.620983215},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1004*$R$1","v":0},null,{"$f":"Pension!G1004*$T$1","v":0},{"$f":"SUM(F1004:T1004)","v":1030690.620983215},null,{"$f":"SUM(U1004:U1004)","v":1030690.620983215},{"$f":"+W1004-'ROR-Model'!G1020","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$70*$F$1","v":34252051.43128103},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1005*$R$1","v":0},null,{"$f":"Pension!G1005*$T$1","v":0},{"$f":"SUM(F1005:T1005)","v":34252051.43128103},null,{"$f":"SUM(U1005:U1005)","v":34252051.43128103},{"$f":"+W1005-'ROR-Model'!G1021","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1004:F1005)","v":35282742.052264243},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1004:R1005)","v":0},null,0,{"$f":"SUM(F1006:T1006)","v":35282742.052264243},null,{"$f":"SUM(U1006:U1006)","v":35282742.052264243},{"$f":"+W1006-'ROR-Model'!G1022","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1007-'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,{"$f":"+W1008-'ROR-Model'!G1024","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$74*$F$1","v":140.95152678526938},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1009*$R$1","v":0},null,{"$f":"Pension!G1009*$T$1","v":0},{"$f":"SUM(F1009:T1009)","v":140.95152678526938},null,{"$f":"SUM(U1009:U1009)","v":140.95152678526938},{"$f":"+W1009-'ROR-Model'!G1025","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$75*$F$1","v":21720.566152017564},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1010*$R$1","v":0},null,{"$f":"Pension!G1010*$T$1","v":0},{"$f":"SUM(F1010:T1010)","v":21720.566152017564},null,{"$f":"SUM(U1010:U1010)","v":21720.566152017564},{"$f":"+W1010-'ROR-Model'!G1026","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1009:F1010)","v":21861.517678802833},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1009:R1010)","v":0},null,0,{"$f":"SUM(F1011:T1011)","v":21861.517678802833},null,{"$f":"SUM(U1011:U1011)","v":21861.517678802833},{"$f":"+W1011-'ROR-Model'!G1027","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1012-'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,{"$f":"+W1013-'ROR-Model'!G1029","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$79*$F$1","v":-33965.639121980785},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1014*$R$1","v":0},null,{"$f":"Pension!G1014*$T$1","v":0},{"$f":"SUM(F1014:T1014)","v":-33965.639121980785},null,{"$f":"SUM(U1014:U1014)","v":-33965.639121980785},{"$f":"+W1014-'ROR-Model'!G1030","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$80*$F$1","v":-514807.39945676504},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1015*$R$1","v":0},null,{"$f":"Pension!G1015*$T$1","v":0},{"$f":"SUM(F1015:T1015)","v":-514807.39945676504},null,{"$f":"SUM(U1015:U1015)","v":-514807.39945676504},{"$f":"+W1015-'ROR-Model'!G1031","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1014:F1015)","v":-548773.03857874579},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1014:R1015)","v":0},null,0,{"$f":"SUM(F1016:T1016)","v":-548773.03857874579},null,{"$f":"SUM(U1016:U1016)","v":-548773.03857874579},{"$f":"+W1016-'ROR-Model'!G1032","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1017-'ROR-Model'!G1033","v":0}]
["388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1018-'ROR-Model'!G1034","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$84*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1019*$R$1","v":0},null,{"$f":"Pension!G1019*$T$1","v":0},{"$f":"SUM(F1019:T1019)","v":0},null,{"$f":"SUM(U1019:U1019)","v":0},{"$f":"+W1019-'ROR-Model'!G1035","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$85*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1020*$R$1","v":0},null,{"$f":"Pension!G1020*$T$1","v":0},{"$f":"SUM(F1020:T1020)","v":0},null,{"$f":"SUM(U1020:U1020)","v":0},{"$f":"+W1020-'ROR-Model'!G1036","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1019:F1020)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1019:R1020)","v":0},null,0,{"$f":"SUM(F1021:T1021)","v":0},null,{"$f":"SUM(U1021:U1021)","v":0},{"$f":"+W1021-'ROR-Model'!G1037","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1022-'ROR-Model'!G1038","v":0}]
[null,"Total Distribution Plant",null,null,null,{"$f":"+F1021+F1016+F1011+F1006+F1001+F996+F991+F986+F975+F970","v":271387663.17951453},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R1021+R1016+R1011+R1006+R1001+R996+R991+R986+R975+R970","v":0},null,0,{"$f":"+U1021+U1016+U1011+U1006+U1001+U996+U991+U986+U975+U970","v":271387663.17951453},null,{"$f":"+W1021+W1016+W1011+W1006+W1001+W996+W991+W986+W975+W970","v":271387663.17951453},{"$f":"+W1023-'ROR-Model'!G1039","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1024-'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,{"$f":"+W1025-'ROR-Model'!G1041","v":0}]
["389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1026-'ROR-Model'!G1042","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$92*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1027*$R$1","v":0},null,{"$f":"Pension!G1027*$T$1","v":0},{"$f":"SUM(F1027:T1027)","v":0},null,{"$f":"SUM(U1027:U1027)","v":0},{"$f":"+W1027-'ROR-Model'!G1043","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$93*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1028*$R$1","v":0},null,{"$f":"Pension!G1028*$T$1","v":0},{"$f":"SUM(F1028:T1028)","v":0},null,{"$f":"SUM(U1028:U1028)","v":0},{"$f":"+W1028-'ROR-Model'!G1044","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$94*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1029*$R$1","v":0},null,{"$f":"Pension!G1029*$T$1","v":0},{"$f":"SUM(F1029:T1029)","v":0},null,{"$f":"SUM(U1029:U1029)","v":0},{"$f":"+W1029-'ROR-Model'!G1045","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1030-'ROR-Model'!G1046","v":0}]
["390","Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1031-'ROR-Model'!G1047","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$97*$F$1","v":19240.07364227809},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1032*$R$1","v":0},null,{"$f":"Pension!G1032*$T$1","v":0},{"$f":"SUM(F1032:T1032)","v":19240.07364227809},null,{"$f":"SUM(U1032:U1032)","v":19240.07364227809},{"$f":"+W1032-'ROR-Model'!G1048","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$98*$F$1","v":133875.978655532},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1033*$R$1","v":0},null,{"$f":"Pension!G1033*$T$1","v":0},{"$f":"SUM(F1033:T1033)","v":133875.978655532},null,{"$f":"SUM(U1033:U1033)","v":133875.978655532},{"$f":"+W1033-'ROR-Model'!G1049","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$99*$F$1","v":175325.10990560055},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1034*$R$1","v":0},null,{"$f":"Pension!G1034*$T$1","v":0},{"$f":"SUM(F1034:T1034)","v":175325.10990560055},null,{"$f":"SUM(U1034:U1034)","v":175325.10990560055},{"$f":"+W1034-'ROR-Model'!G1050","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$100*$F$1","v":328441.16220341623},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1035*$R$1","v":0},null,{"$f":"Pension!G1035*$T$1","v":0},{"$f":"SUM(F1035:T1035)","v":328441.16220341623},null,{"$f":"SUM(U1035:U1035)","v":328441.16220341623},{"$f":"+W1035-'ROR-Model'!G1051","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1036-'ROR-Model'!G1052","v":0}]
["391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1037-'ROR-Model'!G1053","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$103*$F$1","v":3671.0450220950443},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1038*$R$1","v":0},null,{"$f":"Pension!G1038*$T$1","v":0},{"$f":"SUM(F1038:T1038)","v":3671.0450220950443},null,{"$f":"SUM(U1038:U1038)","v":3671.0450220950443},{"$f":"+W1038-'ROR-Model'!G1054","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$104*$F$1","v":149728.72036324255},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1039*$R$1","v":0},null,{"$f":"Pension!G1039*$T$1","v":0},{"$f":"SUM(F1039:T1039)","v":149728.72036324255},null,{"$f":"SUM(U1039:U1039)","v":149728.72036324255},{"$f":"+W1039-'ROR-Model'!G1055","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$105*$F$1","v":530371.23498027772},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1040*$R$1","v":0},null,{"$f":"Pension!G1040*$T$1","v":0},{"$f":"SUM(F1040:T1040)","v":530371.23498027772},null,{"$f":"SUM(U1040:U1040)","v":530371.23498027772},{"$f":"+W1040-'ROR-Model'!G1056","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$106*$F$1","v":683771.00036561489},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1041*$R$1","v":0},null,{"$f":"Pension!G1041*$T$1","v":0},{"$f":"SUM(F1041:T1041)","v":683771.00036561489},null,{"$f":"SUM(U1041:U1041)","v":683771.00036561489},{"$f":"+W1041-'ROR-Model'!G1057","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1042-'ROR-Model'!G1058","v":0}]
["392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1043-'ROR-Model'!G1059","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$109*$F$1","v":129.92223926167935},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1044*$R$1","v":0},null,{"$f":"Pension!G1044*$T$1","v":0},{"$f":"SUM(F1044:T1044)","v":129.92223926167935},null,{"$f":"SUM(U1044:U1044)","v":129.92223926167935},{"$f":"+W1044-'ROR-Model'!G1060","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$110*$F$1","v":2394.2506320923567},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1045*$R$1","v":0},null,{"$f":"Pension!G1045*$T$1","v":0},{"$f":"SUM(F1045:T1045)","v":2394.2506320923567},null,{"$f":"SUM(U1045:U1045)","v":2394.2506320923567},{"$f":"+W1045-'ROR-Model'!G1061","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$111*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1046*$R$1","v":0},null,{"$f":"Pension!G1046*$T$1","v":0},{"$f":"SUM(F1046:T1046)","v":0},null,{"$f":"SUM(U1046:U1046)","v":0},{"$f":"+W1046-'ROR-Model'!G1062","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$112*$F$1","v":2524.1728713586926},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1047*$R$1","v":0},null,{"$f":"Pension!G1047*$T$1","v":0},{"$f":"SUM(F1047:T1047)","v":2524.1728713586926},null,{"$f":"SUM(U1047:U1047)","v":2524.1728713586926},{"$f":"+W1047-'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,{"$f":"+W1048-'ROR-Model'!G1064","v":0}]
["393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1049-'ROR-Model'!G1065","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$115*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1050*$R$1","v":0},null,{"$f":"Pension!G1050*$T$1","v":0},{"$f":"SUM(F1050:T1050)","v":0},null,{"$f":"SUM(U1050:U1050)","v":0},{"$f":"+W1050-'ROR-Model'!G1066","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$116*$F$1","v":6.0390448197722435E-10},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1051*$R$1","v":0},null,{"$f":"Pension!G1051*$T$1","v":0},{"$f":"SUM(F1051:T1051)","v":6.0390448197722435E-10},null,{"$f":"SUM(U1051:U1051)","v":6.0390448197722435E-10},{"$f":"+W1051-'ROR-Model'!G1067","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$117*$F$1","v":6.0390448197722435E-10},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1052*$R$1","v":0},null,{"$f":"Pension!G1052*$T$1","v":0},{"$f":"SUM(F1052:T1052)","v":6.0390448197722435E-10},null,{"$f":"SUM(U1052:U1052)","v":6.0390448197722435E-10},{"$f":"+W1052-'ROR-Model'!G1068","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1053-'ROR-Model'!G1069","v":0}]
["394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1054-'ROR-Model'!G1070","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$120*$F$1","v":1934715.082181578},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1055*$R$1","v":0},null,{"$f":"Pension!G1055*$T$1","v":0},{"$f":"SUM(F1055:T1055)","v":1934715.082181578},null,{"$f":"SUM(U1055:U1055)","v":1934715.082181578},{"$f":"+W1055-'ROR-Model'!G1071","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$121*$F$1","v":25935767.403093472},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1056*$R$1","v":0},null,{"$f":"Pension!G1056*$T$1","v":0},{"$f":"SUM(F1056:T1056)","v":25935767.403093472},null,{"$f":"SUM(U1056:U1056)","v":25935767.403093472},{"$f":"+W1056-'ROR-Model'!G1072","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$122*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1057*$R$1","v":0},null,{"$f":"Pension!G1057*$T$1","v":0},{"$f":"SUM(F1057:T1057)","v":0},null,{"$f":"SUM(U1057:U1057)","v":0},{"$f":"+W1057-'ROR-Model'!G1073","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$123*$F$1","v":27870482.485275045},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1058*$R$1","v":0},null,{"$f":"Pension!G1058*$T$1","v":0},{"$f":"SUM(F1058:T1058)","v":27870482.485275045},null,{"$f":"SUM(U1058:U1058)","v":27870482.485275045},{"$f":"+W1058-'ROR-Model'!G1074","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1059-'ROR-Model'!G1075","v":0}]
["395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1060-'ROR-Model'!G1076","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$126*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1061*$R$1","v":0},null,{"$f":"Pension!G1061*$T$1","v":0},{"$f":"SUM(F1061:T1061)","v":0},null,{"$f":"SUM(U1061:U1061)","v":0},{"$f":"+W1061-'ROR-Model'!G1077","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$127*$F$1","v":3.0316490059097606E-13},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1062*$R$1","v":0},null,{"$f":"Pension!G1062*$T$1","v":0},{"$f":"SUM(F1062:T1062)","v":3.0316490059097606E-13},null,{"$f":"SUM(U1062:U1062)","v":3.0316490059097606E-13},{"$f":"+W1062-'ROR-Model'!G1078","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$128*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1063*$R$1","v":0},null,{"$f":"Pension!G1063*$T$1","v":0},{"$f":"SUM(F1063:T1063)","v":0},null,{"$f":"SUM(U1063:U1063)","v":0},{"$f":"+W1063-'ROR-Model'!G1079","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$129*$F$1","v":3.0316490059097606E-13},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1064*$R$1","v":0},null,{"$f":"Pension!G1064*$T$1","v":0},{"$f":"SUM(F1064:T1064)","v":3.0316490059097606E-13},null,{"$f":"SUM(U1064:U1064)","v":3.0316490059097606E-13},{"$f":"+W1064-'ROR-Model'!G1080","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1065-'ROR-Model'!G1081","v":0}]
["396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1066-'ROR-Model'!G1082","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$132*$F$1","v":-1048.2474795791786},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1067*$R$1","v":0},null,{"$f":"Pension!G1067*$T$1","v":0},{"$f":"SUM(F1067:T1067)","v":-1048.2474795791786},null,{"$f":"SUM(U1067:U1067)","v":-1048.2474795791786},{"$f":"+W1067-'ROR-Model'!G1083","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$133*$F$1","v":-11749.250142270699},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1068*$R$1","v":0},null,{"$f":"Pension!G1068*$T$1","v":0},{"$f":"SUM(F1068:T1068)","v":-11749.250142270699},null,{"$f":"SUM(U1068:U1068)","v":-11749.250142270699},{"$f":"+W1068-'ROR-Model'!G1084","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$134*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1069*$R$1","v":0},null,{"$f":"Pension!G1069*$T$1","v":0},{"$f":"SUM(F1069:T1069)","v":0},null,{"$f":"SUM(U1069:U1069)","v":0},{"$f":"+W1069-'ROR-Model'!G1085","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$135*$F$1","v":-12797.497621851042},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1070*$R$1","v":0},null,{"$f":"Pension!G1070*$T$1","v":0},{"$f":"SUM(F1070:T1070)","v":-12797.497621851042},null,{"$f":"SUM(U1070:U1070)","v":-12797.497621851042},{"$f":"+W1070-'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,{"$f":"+W1071-'ROR-Model'!G1087","v":0}]
["397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1072-'ROR-Model'!G1088","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$138*$F$1","v":45798.068667026702},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1073*$R$1","v":0},null,{"$f":"Pension!G1073*$T$1","v":0},{"$f":"SUM(F1073:T1073)","v":45798.068667026702},null,{"$f":"SUM(U1073:U1073)","v":45798.068667026702},{"$f":"+W1073-'ROR-Model'!G1089","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$139*$F$1","v":176553.28364464268},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1074*$R$1","v":0},null,{"$f":"Pension!G1074*$T$1","v":0},{"$f":"SUM(F1074:T1074)","v":176553.28364464268},null,{"$f":"SUM(U1074:U1074)","v":176553.28364464268},{"$f":"+W1074-'ROR-Model'!G1090","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$140*$F$1","v":222351.35231166892},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1075*$R$1","v":0},null,{"$f":"Pension!G1075*$T$1","v":0},{"$f":"SUM(F1075:T1075)","v":222351.35231166892},null,{"$f":"SUM(U1075:U1075)","v":222351.35231166892},{"$f":"+W1075-'ROR-Model'!G1091","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1076-'ROR-Model'!G1092","v":0}]
["398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1077-'ROR-Model'!G1093","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$143*$F$1","v":0.15278734506864566},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1078*$R$1","v":0},null,{"$f":"Pension!G1078*$T$1","v":0},{"$f":"SUM(F1078:T1078)","v":0.15278734506864566},null,{"$f":"SUM(U1078:U1078)","v":0.15278734506864566},{"$f":"+W1078-'ROR-Model'!G1094","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$144*$F$1","v":-2482.0891508255154},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1079*$R$1","v":0},null,{"$f":"Pension!G1079*$T$1","v":0},{"$f":"SUM(F1079:T1079)","v":-2482.0891508255154},null,{"$f":"SUM(U1079:U1079)","v":-2482.0891508255154},{"$f":"+W1079-'ROR-Model'!G1095","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$145*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1080*$R$1","v":0},null,{"$f":"Pension!G1080*$T$1","v":0},{"$f":"SUM(F1080:T1080)","v":0},null,{"$f":"SUM(U1080:U1080)","v":0},{"$f":"+W1080-'ROR-Model'!G1096","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$146*$F$1","v":-2481.9363634800538},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1081*$R$1","v":0},null,{"$f":"Pension!G1081*$T$1","v":0},{"$f":"SUM(F1081:T1081)","v":-2481.9363634800538},null,{"$f":"SUM(U1081:U1081)","v":-2481.9363634800538},{"$f":"+W1081-'ROR-Model'!G1097","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1082-'ROR-Model'!G1098","v":0}]
["399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1083-'ROR-Model'!G1099","v":0}]
[null,null,"Wyoming",null,null,{"$f":"'Rate Base'!$AQ$149*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1084*$R$1","v":0},null,{"$f":"Pension!G1084*$T$1","v":0},{"$f":"SUM(F1084:T1084)","v":0},null,{"$f":"SUM(U1084:U1084)","v":0},{"$f":"+W1084-'ROR-Model'!G1100","v":0}]
[null,null,"Utah",null,null,{"$f":"'Rate Base'!$AQ$150*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1085*$R$1","v":0},null,{"$f":"Pension!G1085*$T$1","v":0},{"$f":"SUM(F1085:T1085)","v":0},null,{"$f":"SUM(U1085:U1085)","v":0},{"$f":"+W1085-'ROR-Model'!G1101","v":0}]
[null,null,"Total",null,null,{"$f":"'Rate Base'!$AQ$151*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1086*$R$1","v":0},null,{"$f":"Pension!G1086*$T$1","v":0},{"$f":"SUM(F1086:T1086)","v":0},null,{"$f":"SUM(U1086:U1086)","v":0},{"$f":"+W1086-'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,{"$f":"+W1087-'ROR-Model'!G1103","v":0}]
[null,"Total General Plant",null,null,null,{"$f":"(F1081+F1075+F1070+F1064+F1058+F1052+F1047+F1041+F1035+F1029+F1086)*F1","v":29092290.739041772},{"$f":"(G1081+G1075+G1070+G1064+G1058+G1052+G1047+G1041+G1035+G1029+G1086)*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(R1081+R1075+R1070+R1064+R1058+R1052+R1047+R1041+R1035+R1029+R1086)*R1","v":0},0,{"$f":"(T1081+T1075+T1070+T1064+T1058+T1052+T1047+T1041+T1035+T1029+T1086)*T1","v":0},{"$f":"SUM(F1088:T1088)","v":29092290.739041772},null,{"$f":"SUM(U1088:U1088)","v":29092290.739041772},{"$f":"+W1088-'ROR-Model'!G1105","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1089-'ROR-Model'!G1106","v":0}]
[101,"Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1090-'ROR-Model'!G1107","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,{"$f":"+R964*R1","v":0},0,{"$f":"+T964*T1","v":0},{"$f":"SUM(F1091:T1091)","v":-5037992.5680000009},null,{"$f":"SUM(U1091:U1091)","v":-5037992.5680000009},{"$f":"+W1091-'ROR-Model'!G1109","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"(+F950+F968+F973+F981+F989+F994+F999+F1004+F1009+F1014+F1019)*F1","v":7516227.4607146643},{"$f":"(+G950+G968+G973+G981+G989+G994+G999+G1004+G1009+G1014+G1019)*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(+R950+R968+R973+R981+R989+R994+R999+R1004+R1009+R1014+R1019)*R1","v":0},0,{"$f":"(+T950+T968+T973+T981+T989+T994+T999+T1004+T1009+T1014+T1019)*T1","v":0},{"$f":"SUM(F1092:T1092)","v":7516227.4607146643},null,{"$f":"SUM(U1092:U1092)","v":7516227.4607146643},{"$f":"+W1092-'ROR-Model'!G1110","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"(+F951+F969+F974+F985+F990+F995+F1000+F1005+F1010+F1015+F1020)*F1","v":263871435.71879977},{"$f":"(+G951+G969+G974+G985+G990+G995+G1000+G1005+G1010+G1015+G1020)*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(+R951+R969+R974+R985+R990+R995+R1000+R1005+R1010+R1015+R1020)*R1","v":0},0,{"$f":"(+T951+T969+T974+T985+T990+T995+T1000+T1005+T1010+T1015+T1020)*T1","v":0},{"$f":"SUM(F1093:T1093)","v":263871435.71879977},null,{"$f":"SUM(U1093:U1093)","v":263871435.71879977},{"$f":"+W1093-'ROR-Model'!G1111","v":0}]
[null,null,"General",null,null,{"$f":"+F1088*F1","v":29092290.739041772},{"$f":"+G1088*G1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+R1088*R1","v":0},0,{"$f":"+T1088*T1","v":0},{"$f":"SUM(F1094:T1094)","v":29092290.739041772},null,{"$f":"SUM(U1094:U1094)","v":29092290.739041772},{"$f":"+W1094-'ROR-Model'!G1112","v":0}]
[null,null,"Gas Plant in Service",null,null,{"$f":"SUM(F1091:F1094)","v":300479953.91855615},{"$f":"SUM(G1091:G1094)","v":0},0,{"$f":"SUM(I1091:I1094)","v":0},-5037992.5680000009,{"$f":"SUM(K1091:K1094)","v":0},0,{"$f":"SUM(M1091:M1094)","v":0},0,0,0,0,{"$f":"SUM(R1091:R1094)","v":0},0,{"$f":"SUM(T1091:T1094)","v":0},{"$f":"SUM(U1091:U1094)","v":295441961.35055619},null,{"$f":"SUM(W1091:W1094)","v":295441961.35055619},{"$f":"+W1095-'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,{"$f":"+W1096-'ROR-Model'!G1114","v":0}]
[105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1097-'ROR-Model'!G1115","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$163*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1098*$R$1","v":0},null,{"$f":"Pension!G1098*$T$1","v":0},{"$f":"SUM(F1098:T1098)","v":0},null,{"$f":"SUM(U1098:U1098)","v":0},{"$f":"+W1098-'ROR-Model'!G1116","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1098)","v":0},null,null,{"$f":"SUM(I1098)","v":0},{"$f":"SUM(J1098)","v":0},{"$f":"SUM(K1098)","v":0},0,0,0,0,0,0,{"$f":"SUM(R1098)","v":0},0,0,{"$f":"SUM(U1098)","v":0},null,{"$f":"SUM(W1098)","v":0},{"$f":"+W1099-'ROR-Model'!G1117","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1100-'ROR-Model'!G1118","v":0}]
[106,"Complete Construction Not Yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1101-'ROR-Model'!G1119","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$167*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1102*$R$1","v":0},null,{"$f":"Pension!G1102*$T$1","v":0},{"$f":"SUM(F1102:T1102)","v":0},null,{"$f":"SUM(U1102:U1102)","v":0},{"$f":"+W1102-'ROR-Model'!G1120","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$168*F1","v":-1124679.1200000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1103*$R$1","v":0},null,{"$f":"Pension!G1103*$T$1","v":0},{"$f":"SUM(F1103:T1103)","v":-1124679.1200000001},null,{"$f":"SUM(U1103:U1103)","v":-1124679.1200000001},{"$f":"+W1103-'ROR-Model'!G1121","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$169*F1","v":-188913926.88375002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1104*$R$1","v":0},null,{"$f":"Pension!G1104*$T$1","v":0},{"$f":"SUM(F1104:T1104)","v":-188913926.88375002},null,{"$f":"SUM(U1104:U1104)","v":-188913926.88375002},{"$f":"+W1104-'ROR-Model'!G1122","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$170*F1","v":-3296164.9587500002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1105*$R$1","v":0},null,{"$f":"Pension!G1105*$T$1","v":0},{"$f":"SUM(F1105:T1105)","v":-3296164.9587500002},null,{"$f":"SUM(U1105:U1105)","v":-3296164.9587500002},{"$f":"+W1105-'ROR-Model'!G1123","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1102:F1105)","v":-193334770.96250004},null,null,{"$f":"SUM(I1102:I1105)","v":0},{"$f":"SUM(J1102:J1105)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1102:R1105)","v":0},0,0,{"$f":"SUM(U1102:U1105)","v":-193334770.96250004},null,{"$f":"SUM(W1102:W1105)","v":-193334770.96250004},{"$f":"+W1106-'ROR-Model'!G1124","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1107-'ROR-Model'!G1125","v":0}]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1108-'ROR-Model'!G1126","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$174*F1","v":-369634.71562500298},null,null,null,{"$f":"WEX_ADJ_108_PROD*J1","v":4506649.8822843758},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1109*$R$1","v":0},null,{"$f":"Pension!G1109*$T$1","v":0},{"$f":"SUM(F1109:T1109)","v":4137015.1666593729},null,{"$f":"SUM(U1109:U1109)","v":4137015.1666593729},{"$f":"+W1109-'ROR-Model'!G1127","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$175*F1","v":-1415148.7375878803},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1110*$R$1","v":0},null,{"$f":"Pension!G1110*$T$1","v":0},{"$f":"SUM(F1110:T1110)","v":-1415148.7375878803},null,{"$f":"SUM(U1110:U1110)","v":-1415148.7375878803},{"$f":"+W1110-'ROR-Model'!G1128","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$176*F1","v":-32573833.679740071},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1111*$R$1","v":0},null,{"$f":"Pension!G1111*$T$1","v":0},{"$f":"SUM(F1111:T1111)","v":-32573833.679740071},null,{"$f":"SUM(U1111:U1111)","v":-32573833.679740071},{"$f":"+W1111-'ROR-Model'!G1129","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$177*F1","v":-2081702.8156308234},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1112*$R$1","v":0},null,{"$f":"Pension!G1112*$T$1","v":0},{"$f":"SUM(F1112:T1112)","v":-2081702.8156308234},null,{"$f":"SUM(U1112:U1112)","v":-2081702.8156308234},{"$f":"+W1112-'ROR-Model'!G1130","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1109:F1112)","v":-36440319.948583782},{"$f":"G1*SUM(G1109:G1112)","v":0},{"$f":"H1*SUM(H1109:H1112)","v":0},{"$f":"SUM(I1109:I1112)","v":0},{"$f":"SUM(J1109:J1112)","v":4506649.8822843758},0,0,0,0,0,0,{"$f":"SUM(Q1109:Q1112)","v":0},0,{"$f":"SUM(S1109:S1112)","v":0},0,{"$f":"SUM(U1109:U1112)","v":-31933670.066299401},null,{"$f":"SUM(W1109:W1112)","v":-31933670.066299401},{"$f":"+W1113-'ROR-Model'!G1131","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1114-'ROR-Model'!G1132","v":0}]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1115-'ROR-Model'!G1133","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$181*F1","v":0},null,null,null,{"$f":"WEX_ADJ_111_PROD*J1","v":387467.42957999994},null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1116*$R$1","v":0},null,{"$f":"Pension!G1116*$T$1","v":0},{"$f":"SUM(F1116:T1116)","v":387467.42957999994},null,{"$f":"SUM(U1116:U1116)","v":387467.42957999994},{"$f":"+W1116-'ROR-Model'!G1134","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$182*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1117*$R$1","v":0},null,{"$f":"Pension!G1117*$T$1","v":0},{"$f":"SUM(F1117:T1117)","v":0},null,{"$f":"SUM(U1117:U1117)","v":0},{"$f":"+W1117-'ROR-Model'!G1135","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$183*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1118*$R$1","v":0},null,{"$f":"Pension!G1118*$T$1","v":0},{"$f":"SUM(F1118:T1118)","v":0},null,{"$f":"SUM(U1118:U1118)","v":0},{"$f":"+W1118-'ROR-Model'!G1136","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$184*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1119*$R$1","v":0},null,{"$f":"Pension!G1119*$T$1","v":0},{"$f":"SUM(F1119:T1119)","v":0},null,{"$f":"SUM(U1119:U1119)","v":0},{"$f":"+W1119-'ROR-Model'!G1137","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1116:F1119)","v":0},{"$f":"G1*SUM(G1116:G1119)","v":0},{"$f":"H1*SUM(H1116:H1119)","v":0},{"$f":"SUM(I1116:I1119)","v":0},{"$f":"SUM(J1116:J1119)","v":387467.42957999994},0,0,0,0,0,0,{"$f":"SUM(Q1116:Q1119)","v":0},0,{"$f":"SUM(S1116:S1119)","v":0},0,{"$f":"SUM(U1116:U1119)","v":387467.42957999994},null,{"$f":"SUM(W1116:W1119)","v":387467.42957999994},{"$f":"+W1120-'ROR-Model'!G1138","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1121-'ROR-Model'!G1139","v":0}]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1122-'ROR-Model'!G1140","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$188*F6","v":-68131.695126257007},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1123*$R$1","v":0},null,null,{"$f":"SUM(F1123:T1123)","v":-68131.695126257007},null,{"$f":"SUM(U1123:U1123)","v":-68131.695126257007},{"$f":"+W1123-'ROR-Model'!G1141","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$189*F6","v":-288580.61172695272},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1124*$R$1","v":0},null,null,{"$f":"SUM(F1124:T1124)","v":-288580.61172695272},null,{"$f":"SUM(U1124:U1124)","v":-288580.61172695272},{"$f":"+W1124-'ROR-Model'!G1142","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$190*F6","v":-8163611.8799257278},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1125*$R$1","v":-1952974.6054982841},null,null,{"$f":"SUM(F1125:T1125)","v":-10116586.485424012},null,{"$f":"SUM(U1125:U1125)","v":-10116586.485424012},{"$f":"+W1125-'ROR-Model'!G1143","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$191*F6","v":-9197205.7965533137},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1126*$R$1","v":0},null,null,{"$f":"SUM(F1126:T1126)","v":-9197205.7965533137},null,{"$f":"SUM(U1126:U1126)","v":-9197205.7965533137},{"$f":"+W1126-'ROR-Model'!G1144","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1123:F1126)","v":-17717529.983332254},{"$f":"SUM(G1123:G1126)","v":0},0,0,0,0,0,0,0,0,0,0,-1952974.6054982841,{"$f":"SUM(S1123:S1126)","v":0},0,-19670504.588830538,null,{"$f":"SUM(W1123:W1126)","v":-19670504.588830538},{"$f":"+W1127-'ROR-Model'!G1145","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1128-'ROR-Model'!G1147","v":0}]
[]
["System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1130-'ROR-Model'!G1148","v":0}]
[null,"Production",null,null,null,{"$f":"F1091+F1102+F1109+F1116+F1123","v":-437766.41075126},{"$f":"G1091+G1102+G1109+G1116+G1123","v":0},0,0,-143875.25613562512,0,0,0,0,0,0,0,0,{"$f":"S1091+S1102+S1109+S1116+S1123","v":0},0,{"$f":"U1091+U1102+U1109+U1116+U1123","v":-581641.66688688507},null,{"$f":"W1091+W1102+W1109+W1116+W1123","v":-581641.66688688507},{"$f":"+W1131-'ROR-Model'!G1149","v":0}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1092+F1103+F1110+F1117+F1124","v":4687818.9913998311},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1092+U1103+U1110+U1117+U1124","v":4687818.9913998311},null,4687818.9913998311,{"$f":"+W1132-'ROR-Model'!G1150","v":0}]
[null,"Distribution - Utah",null,null,null,34220063.275383949,0,0,0,0,0,0,0,0,0,0,0,-1952974.6054982841,{"$f":"S1093+S1104+S1111+S1118+S1125","v":0},0,{"$f":"U1093+U1104+U1111+U1118+U1125","v":32267088.669885665},null,32267088.669885665,{"$f":"+W1133-'ROR-Model'!G1151","v":-5.9604644775390625E-8}]
[null,"General",null,null,null,14517217.168107636,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S1094+S1105+S1112+S1119+S1126","v":0},0,{"$f":"U1094+U1105+U1112+U1119+U1126","v":14517217.168107636},null,14517217.168107636,{"$f":"+W1134-'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,{"$f":"+W1135-'ROR-Model'!G1153","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1136-'ROR-Model'!G1154","v":0}]
[null,"System Net Utility Plant",null,null,null,{"$f":"F1095+F1099+F1106+F1113+F1120+F1127","v":52987333.024140082},{"$f":"G1095+G1099+G1106+G1113+G1120+G1127","v":0},0,0,-143875.25613562512,0,0,0,0,0,0,0,-1952974.6054982841,{"$f":"S1095+S1099+S1106+S1113+S1120+S1127","v":0},0,{"$f":"U1095+U1099+U1106+U1113+U1120+U1127","v":50890483.162506215},null,{"$f":"W1095+W1099+W1106+W1113+W1120+W1127","v":50890483.162506215},{"$f":"+W1137-'ROR-Model'!G1155","v":-5.9604644775390625E-8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1138-'ROR-Model'!G1156","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1139-'ROR-Model'!G1157","v":0}]
["WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1140-'ROR-Model'!G1158","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1141-'ROR-Model'!G1159","v":0}]
[154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1142-'ROR-Model'!G1160","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$208*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1143*$R$1","v":0},null,{"$f":"Pension!G1136*$T$1","v":0},{"$f":"SUM(F1143:T1143)","v":0},null,{"$f":"SUM(U1143:U1143)","v":0},{"$f":"+W1143-'ROR-Model'!G1161","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$209*F1","v":2939112.4875000045},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1144*$R$1","v":0},null,{"$f":"Pension!G1137*$T$1","v":0},{"$f":"SUM(F1144:T1144)","v":2939112.4875000045},null,{"$f":"SUM(U1144:U1144)","v":2939112.4875000045},{"$f":"+W1144-'ROR-Model'!G1162","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1143:F1144)","v":2939112.4875000045},{"$f":"G1*SUM(G1143:G1144)","v":0},{"$f":"H1*SUM(H1143:H1144)","v":0},{"$f":"SUM(I1143:I1144)","v":0},{"$f":"SUM(J1143:J1144)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1143:Q1144)","v":0},0,{"$f":"SUM(S1143:S1144)","v":0},0,{"$f":"SUM(U1143:U1144)","v":2939112.4875000045},null,{"$f":"SUM(W1143:W1144)","v":2939112.4875000045},{"$f":"+W1145-'ROR-Model'!G1163","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1146-'ROR-Model'!G1164","v":0}]
[1641,"Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1147-'ROR-Model'!G1165","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$213*F1","v":-28260657.283750001},null,null,{"$f":"'Und Stor'!D26*Adjustments!I1","v":-45826911.25},null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1148*$R$1","v":0},null,{"$f":"Pension!G1141*$T$1","v":0},{"$f":"SUM(F1148:T1148)","v":-74087568.533749998},null,{"$f":"SUM(U1148:U1148)","v":-74087568.533749998},{"$f":"+W1148-'ROR-Model'!G1166","v":-28260657.283749998}]
[null,null,"Total",null,null,{"$f":"SUM(F1148)","v":-28260657.283750001},{"$f":"G1*SUM(G1148)","v":0},{"$f":"H1*SUM(H1148)","v":0},{"$f":"SUM(I1148)","v":-45826911.25},{"$f":"SUM(J1148)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1148)","v":0},0,0,{"$f":"SUM(U1148)","v":-74087568.533749998},null,{"$f":"SUM(W1148)","v":-74087568.533749998},{"$f":"+W1149-'ROR-Model'!G1167","v":-28260657.283749998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1150-'ROR-Model'!G1168","v":0}]
[165,"Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1151-'ROR-Model'!G1169","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$217*F1","v":-220502.37083333265},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1152*$R$1","v":0},null,{"$f":"Pension!G1145*$T$1","v":0},{"$f":"SUM(F1152:T1152)","v":-220502.37083333265},null,{"$f":"SUM(U1152:U1152)","v":-220502.37083333265},{"$f":"+W1152-'ROR-Model'!G1170","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1152)","v":-220502.37083333265},{"$f":"G1*SUM(G1152)","v":0},{"$f":"H1*SUM(H1152)","v":0},{"$f":"SUM(I1152)","v":0},{"$f":"SUM(J1152)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1152)","v":0},0,0,{"$f":"SUM(U1152)","v":-220502.37083333265},null,{"$f":"SUM(W1152)","v":-220502.37083333265},{"$f":"+W1153-'ROR-Model'!G1171","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1154-'ROR-Model'!G1172","v":0}]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1155-'ROR-Model'!G1173","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$221*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1156*$R$1","v":0},null,{"$f":"Pension!G1149*$T$1","v":0},{"$f":"SUM(F1156:T1156)","v":0},null,{"$f":"SUM(U1156:U1156)","v":0},{"$f":"+W1156-'ROR-Model'!G1174","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$222*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1157*$R$1","v":0},null,{"$f":"Pension!G1150*$T$1","v":0},{"$f":"SUM(F1157:T1157)","v":0},null,{"$f":"SUM(U1157:U1157)","v":0},{"$f":"+W1157-'ROR-Model'!G1175","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$223*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1158*$R$1","v":0},null,{"$f":"Pension!G1151*$T$1","v":0},{"$f":"SUM(F1158:T1158)","v":0},null,{"$f":"SUM(U1158:U1158)","v":0},{"$f":"+W1158-'ROR-Model'!G1176","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$224*$F$1","v":-1644371.8506042659},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1159*$R$1","v":0},null,{"$f":"Pension!G1152*$T$1","v":0},{"$f":"SUM(F1159:T1159)","v":-1644371.8506042659},null,{"$f":"SUM(U1159:U1159)","v":-1644371.8506042659},{"$f":"+W1159-'ROR-Model'!G1177","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1156:F1159)","v":-1644371.8506042659},{"$f":"G1*SUM(G1156:G1159)","v":0},{"$f":"H1*SUM(H1156:H1159)","v":0},{"$f":"SUM(I1156:I1159)","v":0},{"$f":"SUM(J1156:J1159)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1156:Q1159)","v":0},0,{"$f":"SUM(S1156:S1159)","v":0},0,{"$f":"SUM(U1156:U1159)","v":-1644371.8506042659},null,{"$f":"SUM(W1156:W1159)","v":-1644371.8506042659},{"$f":"+W1160-'ROR-Model'!G1178","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1161-'ROR-Model'!G1179","v":0}]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1162-'ROR-Model'!G1180","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$228*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1163*$R$1","v":0},null,{"$f":"Pension!G1156*$T$1","v":0},{"$f":"SUM(F1163:T1163)","v":0},null,{"$f":"SUM(U1163:U1163)","v":0},{"$f":"+W1163-'ROR-Model'!G1181","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$229*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1164*$R$1","v":0},null,{"$f":"Pension!G1157*$T$1","v":0},{"$f":"SUM(F1164:T1164)","v":0},null,{"$f":"SUM(U1164:U1164)","v":0},{"$f":"+W1164-'ROR-Model'!G1182","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$230*$F$1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1165*$R$1","v":0},null,{"$f":"Pension!G1158*$T$1","v":0},{"$f":"SUM(F1165:T1165)","v":0},null,{"$f":"SUM(U1165:U1165)","v":0},{"$f":"+W1165-'ROR-Model'!G1183","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$231*$F$1","v":-332309.06845416129},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1166*$R$1","v":0},null,{"$f":"Pension!G1159*$T$1","v":0},{"$f":"SUM(F1166:T1166)","v":-332309.06845416129},null,{"$f":"SUM(U1166:U1166)","v":-332309.06845416129},{"$f":"+W1166-'ROR-Model'!G1184","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1163:F1166)","v":-332309.06845416129},{"$f":"G1*SUM(G1163:G1166)","v":0},{"$f":"H1*SUM(H1163:H1166)","v":0},{"$f":"SUM(I1163:I1166)","v":0},{"$f":"SUM(J1163:J1166)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1163:Q1166)","v":0},0,{"$f":"SUM(S1163:S1166)","v":0},0,{"$f":"SUM(U1163:U1166)","v":-332309.06845416129},null,{"$f":"SUM(W1163:W1166)","v":-332309.06845416129},{"$f":"+W1167-'ROR-Model'!G1185","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1168-'ROR-Model'!G1186","v":0}]
[2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1169-'ROR-Model'!G1187","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$235*F1","v":-3569.8841666666558},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1170*$R$1","v":0},null,{"$f":"Pension!G1163*$T$1","v":0},{"$f":"SUM(F1170:T1170)","v":-3569.8841666666558},null,{"$f":"SUM(U1170:U1170)","v":-3569.8841666666558},{"$f":"+W1170-'ROR-Model'!G1188","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$236*F1","v":37434.971666666213},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1171*$R$1","v":0},null,{"$f":"Pension!G1164*$T$1","v":0},{"$f":"SUM(F1171:T1171)","v":37434.971666666213},null,{"$f":"SUM(U1171:U1171)","v":37434.971666666213},{"$f":"+W1171-'ROR-Model'!G1189","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1170:F1171)","v":33865.087499999558},{"$f":"G1*SUM(G1170:G1171)","v":0},{"$f":"H1*SUM(H1170:H1171)","v":0},{"$f":"SUM(I1170:I1171)","v":0},{"$f":"SUM(J1170:J1171)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1170:Q1171)","v":0},0,{"$f":"SUM(S1170:S1171)","v":0},0,{"$f":"SUM(U1170:U1171)","v":33865.087499999558},null,{"$f":"SUM(W1170:W1171)","v":33865.087499999558},{"$f":"+W1172-'ROR-Model'!G1190","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1173-'ROR-Model'!G1191","v":0}]
[252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1174-'ROR-Model'!G1192","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!AQ240*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1175*$R$1","v":0},null,{"$f":"Pension!G1168*$T$1","v":0},{"$f":"SUM(F1175:T1175)","v":0},null,{"$f":"SUM(U1175:U1175)","v":0},{"$f":"+W1175-'ROR-Model'!G1193","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!AQ241*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1176*$R$1","v":0},null,{"$f":"Pension!G1169*$T$1","v":0},{"$f":"SUM(F1176:T1176)","v":0},null,{"$f":"SUM(U1176:U1176)","v":0},{"$f":"+W1176-'ROR-Model'!G1194","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1175:F1176)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1175:R1176)","v":0},null,0,{"$f":"SUM(U1175:U1176)","v":0},null,{"$f":"SUM(W1175:W1176)","v":0},{"$f":"+W1177-'ROR-Model'!G1195","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1178-'ROR-Model'!G1196","v":0}]
[2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1179-'ROR-Model'!G1197","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$245*F1","v":4705.2583333333314},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1180*$R$1","v":0},null,{"$f":"Pension!G1173*$T$1","v":0},{"$f":"SUM(F1180:T1180)","v":4705.2583333333314},null,{"$f":"SUM(U1180:U1180)","v":4705.2583333333314},{"$f":"+W1180-'ROR-Model'!G1198","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1180)","v":4705.2583333333314},{"$f":"G1*SUM(G1180)","v":0},{"$f":"H1*SUM(H1180)","v":0},{"$f":"SUM(I1180)","v":0},{"$f":"SUM(J1180)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1180)","v":0},0,0,{"$f":"SUM(U1180)","v":4705.2583333333314},null,{"$f":"SUM(W1180)","v":4705.2583333333314},{"$f":"+W1181-'ROR-Model'!G1199","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1182-'ROR-Model'!G1200","v":0}]
[255,"Deferred Investment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1183-'ROR-Model'!G1201","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$249*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1184*$R$1","v":0},null,{"$f":"Pension!G1177*$T$1","v":0},{"$f":"SUM(F1184:T1184)","v":0},null,{"$f":"SUM(U1184:U1184)","v":0},{"$f":"+W1184-'ROR-Model'!G1202","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$250*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1185*$R$1","v":0},null,{"$f":"Pension!G1178*$T$1","v":0},{"$f":"SUM(F1185:T1185)","v":0},null,{"$f":"SUM(U1185:U1185)","v":0},{"$f":"+W1185-'ROR-Model'!G1203","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$251*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1186*$R$1","v":0},null,{"$f":"Pension!G1179*$T$1","v":0},{"$f":"SUM(F1186:T1186)","v":0},null,{"$f":"SUM(U1186:U1186)","v":0},{"$f":"+W1186-'ROR-Model'!G1204","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$252*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1187*$R$1","v":0},null,{"$f":"Pension!G1180*$T$1","v":0},{"$f":"SUM(F1187:T1187)","v":0},null,{"$f":"SUM(U1187:U1187)","v":0},{"$f":"+W1187-'ROR-Model'!G1205","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1184:F1187)","v":0},{"$f":"G1*SUM(G1184:G1187)","v":0},{"$f":"H1*SUM(H1184:H1187)","v":0},{"$f":"SUM(I1184:I1187)","v":0},{"$f":"SUM(J1184:J1187)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1184:Q1187)","v":0},0,{"$f":"SUM(S1184:S1187)","v":0},0,{"$f":"SUM(U1184:U1187)","v":0},null,{"$f":"SUM(W1184:W1187)","v":0},{"$f":"+W1188-'ROR-Model'!G1206","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1189-'ROR-Model'!G1207","v":0}]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1190-'ROR-Model'!G1208","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$256*F1","v":-2026020.8011438623},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1191*$R$1","v":0},null,null,{"$f":"SUM(F1191:T1191)","v":-2026020.8011438623},null,{"$f":"SUM(U1191:U1191)","v":-2026020.8011438623},{"$f":"+W1191-'ROR-Model'!G1209","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$257*F1","v":-287407.20391512848},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1192*$R$1","v":0},null,null,{"$f":"SUM(F1192:T1192)","v":-287407.20391512848},null,{"$f":"SUM(U1192:U1192)","v":-287407.20391512848},{"$f":"+W1192-'ROR-Model'!G1210","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$258*F1","v":-8722223.0135214627},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1193*$R$1","v":0},null,null,{"$f":"SUM(F1193:T1193)","v":-8722223.0135214627},null,{"$f":"SUM(U1193:U1193)","v":-8722223.0135214627},{"$f":"+W1193-'ROR-Model'!G1211","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$259*F1","v":791163.59194344655},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1194*$R$1","v":0},null,{"$f":"Pension!R15*Adjustments!T1","v":40166359.514952995},{"$f":"SUM(F1194:T1194)","v":40957523.106896445},null,{"$f":"SUM(U1194:U1194)","v":40957523.106896445},{"$f":"+W1194-'ROR-Model'!G1212","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1191:F1194)","v":-10244487.426637007},{"$f":"G1*SUM(G1191:G1194)","v":0},{"$f":"H1*SUM(H1191:H1194)","v":0},{"$f":"SUM(I1191:I1194)","v":0},{"$f":"SUM(J1191:J1194)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1191:Q1194)","v":0},0,{"$f":"SUM(S1191:S1194)","v":0},40166359.514952995,{"$f":"SUM(U1191:U1194)","v":29921872.088315994},null,{"$f":"SUM(W1191:W1194)","v":29921872.088315994},{"$f":"+W1195-'ROR-Model'!G1213","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1196-'ROR-Model'!G1214","v":0}]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1197-'ROR-Model'!G1215","v":0}]
[null,null,"Production",null,null,{"$f":"'Rate Base'!$AQ$263*F1","v":102647.821166832},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1198*$R$1","v":0},null,null,{"$f":"SUM(F1198:T1198)","v":102647.821166832},null,{"$f":"SUM(U1198:U1198)","v":102647.821166832},{"$f":"+W1198-'ROR-Model'!G1216","v":0}]
[null,null,"Distribution - Wyoming",null,null,{"$f":"'Rate Base'!$AQ$264*F1","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1199*$R$1","v":0},null,null,{"$f":"SUM(F1199:T1199)","v":0},null,{"$f":"SUM(U1199:U1199)","v":0},{"$f":"+W1199-'ROR-Model'!G1217","v":0}]
[null,null,"Distribution - Utah",null,null,{"$f":"'Rate Base'!$AQ$265*F1","v":9385256.4503036439},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1200*$R$1","v":0},null,null,{"$f":"SUM(F1200:T1200)","v":9385256.4503036439},null,{"$f":"SUM(U1200:U1200)","v":9385256.4503036439},{"$f":"+W1200-'ROR-Model'!G1218","v":0}]
[null,null,"General",null,null,{"$f":"'Rate Base'!$AQ$266*F1","v":-88233.736067571095},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1201*$R$1","v":0},null,null,{"$f":"SUM(F1201:T1201)","v":-88233.736067571095},null,{"$f":"SUM(U1201:U1201)","v":-88233.736067571095},{"$f":"+W1201-'ROR-Model'!G1219","v":0}]
[null,null,"Total",null,null,{"$f":"SUM(F1198:F1201)","v":9399670.5354029052},{"$f":"G1*SUM(G1198:G1201)","v":0},{"$f":"H1*SUM(H1198:H1201)","v":0},{"$f":"SUM(I1198:I1201)","v":0},{"$f":"SUM(J1198:J1201)","v":0},0,0,0,0,0,0,{"$f":"SUM(Q1198:Q1201)","v":0},0,{"$f":"SUM(S1198:S1201)","v":0},0,{"$f":"SUM(U1198:U1201)","v":9399670.5354029052},null,{"$f":"SUM(W1198:W1201)","v":9399670.5354029052},{"$f":"+W1202-'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,{"$f":"+W1203-'ROR-Model'!G1221","v":0}]
["186007","Deferred Pension Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1204-'ROR-Model'!G1222","v":0}]
[null,"General",null,null,null,{"$f":"'Rate Base'!$AQ$270*F1","v":2135944.2470833361},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EDIT Amort Adj'!G1205*$R$1","v":0},null,{"$f":"Pension!G1198*$T$1","v":-128237878.60708334},{"$f":"SUM(F1205:T1205)","v":-126101934.36},null,{"$f":"SUM(U1205:U1205)","v":-126101934.36},{"$f":"+W1205-'ROR-Model'!G1223","v":0}]
[null,"Total",null,null,null,{"$f":"SUM(F1205)","v":2135944.2470833361},{"$f":"G1*SUM(G1205)","v":0},{"$f":"H1*SUM(H1205)","v":0},{"$f":"SUM(I1205)","v":0},{"$f":"SUM(J1205)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(R1205)","v":0},0,-128237878.60708334,{"$f":"SUM(U1205)","v":-126101934.36},null,{"$f":"SUM(W1205)","v":-126101934.36},{"$f":"+W1206-'ROR-Model'!G1224","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1207-'ROR-Model'!G1225","v":0}]
["System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1208-'ROR-Model'!G1226","v":0}]
[null,"Production",null,null,null,{"$f":"F1148+F1156+F1163+F1184+F1191+F1198","v":-30184030.263727032},{"$f":"G1148+G1156+G1163+G1184+G1191+G1198","v":0},{"$f":"H1148+H1156+H1163+H1184+H1191+H1198","v":0},{"$f":"I1148+I1156+I1163+I1184+I1191+I1198","v":-45826911.25},0,0,0,0,0,0,0,0,{"$f":"R1148+R1156+R1163+R1184+R1191+R1198","v":0},0,0,{"$f":"U1148+U1156+U1163+U1184+U1191+U1198","v":-76010941.513727024},null,{"$f":"W1148+W1156+W1163+W1184+W1191+W1198","v":-76010941.513727024},{"$f":"+W1209-'ROR-Model'!G1227","v":-28260657.283749998}]
[null,"Distribution - Wyoming",null,null,null,{"$f":"F1143+F1157+F1164+F1170+F1185+F1192+F1199+F1175","v":-290977.08808179514},{"$f":"G1143+G1157+G1164+G1170+G1185+G1192+G1199+G1175","v":0},{"$f":"H1143+H1157+H1164+H1170+H1185+H1192+H1199+H1175","v":0},{"$f":"I1143+I1157+I1164+I1170+I1185+I1192+I1199+I1175","v":0},0,0,0,0,0,0,0,0,{"$f":"R1143+R1157+R1164+R1170+R1185+R1192+R1199+R1175","v":0},0,0,{"$f":"U1143+U1157+U1164+U1170+U1185+U1192+U1199+U1175","v":-290977.08808179514},null,{"$f":"W1143+W1157+W1164+W1170+W1185+W1192+W1199+W1175","v":-290977.08808179514},{"$f":"+W1210-'ROR-Model'!G1228","v":0}]
[null,"Distribution - Utah",null,null,null,{"$f":"F1144+F1158+F1165+F1171+F1186+F1193+F1200+F1176","v":3639580.8959488515},{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0},0,{"$f":"I1144+I1158+I1165+I1171+I1186+I1193+I1200+I1176","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"U1144+U1158+U1165+U1171+U1186+U1193+U1200+U1176","v":3639580.8959488515},null,{"$f":"W1144+W1158+W1165+W1171+W1186+W1193+W1200+W1176","v":3639580.8959488515},{"$f":"+W1211-'ROR-Model'!G1229","v":0}]
[null,"General",null,null,null,{"$f":"F1152+F1159+F1166+F1180+F1187+F1194+F1201+F1205","v":646396.07140078489},{"$f":"G1152+G1159+G1166+G1180+G1187+G1194+G1201+G1205","v":0},{"$f":"H1152+H1159+H1166+H1180+H1187+H1194+H1201+H1205","v":0},{"$f":"I1152+I1159+I1166+I1180+I1187+I1194+I1201+I1205","v":0},0,0,0,0,0,0,0,0,{"$f":"R1152+R1159+R1166+R1180+R1187+R1194+R1201+R1205","v":0},0,-88071519.092130333,{"$f":"U1152+U1159+U1166+U1180+U1187+U1194+U1201+U1205","v":-87425123.020729542},null,{"$f":"W1152+W1159+W1166+W1180+W1187+W1194+W1201+W1205","v":-87425123.020729542},{"$f":"+W1212-'ROR-Model'!G1230","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1213-'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,{"$f":"+W1214-'ROR-Model'!G1232","v":0}]
[null,"System Working Capital (W/O WC Cash)",null,null,null,{"$f":"+F1145+F1149+F1153+F1160+F1167+F1172+F1177+F1181+F1188+F1195+F1202+F1206","v":-26189030.384459194},{"$f":"+G1145+G1149+G1153+G1160+G1167+G1172+G1177+G1181+G1188+G1195+G1202+G1206","v":0},0,{"$f":"+I1145+I1149+I1153+I1160+I1167+I1172+I1177+I1181+I1188+I1195+I1202+I1206","v":-45826911.25},0,0,0,0,0,0,0,0,{"$f":"+R1145+R1149+R1153+R1160+R1167+R1172+R1177+R1181+R1188+R1195+R1202+R1206","v":0},0,{"$f":"+T1145+T1149+T1153+T1160+T1167+T1172+T1177+T1181+T1188+T1195+T1202+T1206","v":-88071519.092130333},{"$f":"+U1145+U1149+U1153+U1160+U1167+U1172+U1177+U1181+U1188+U1195+U1202+U1206","v":-160087460.7265895},null,{"$f":"+W1145+W1149+W1153+W1160+W1167+W1172+W1177+W1181+W1188+W1195+W1202+W1206","v":-160087460.7265895},{"$f":"+W1215-'ROR-Model'!G1233","v":-28260657.283749968}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1216-'ROR-Model'!G1234","v":0}]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1217-'ROR-Model'!G1235","v":0}]
[null,"Production",null,null,null,{"$f":"F1131+F1209","v":-30621796.674478292},{"$f":"G1*G1131+G1209","v":0},{"$f":"H1*H1131+H1209","v":0},{"$f":"I1131+I1209","v":-45826911.25},{"$f":"J1131+J1209","v":-143875.25613562512},0,0,0,0,0,0,0,{"$f":"R1131+R1209","v":0},0,{"$f":"T1131+T1209","v":0},{"$f":"U1131+U1209","v":-76592583.180613905},null,{"$f":"W1131+W1209","v":-76592583.180613905},{"$f":"+W1218-'ROR-Model'!G1236","v":-28260657.28374999}]
[null,"Distribution - Wyoming",null,null,null,4396841.9033180363,{"$f":"G1*G1132+G1210","v":0},{"$f":"H1*H1132+H1210","v":0},{"$f":"I1132+I1210","v":0},0,0,0,0,0,0,0,{"$f":"Q1132+Q1210","v":0},0,0,{"$f":"T1132+T1210","v":0},{"$f":"U1132+U1210","v":4396841.9033180363},null,{"$f":"W1132+W1210","v":4396841.9033180363},{"$f":"+W1219-'ROR-Model'!G1237","v":0}]
[null,"Distribution - Utah",null,null,null,37859644.171332799,{"$f":"G1*G1133+G1211","v":0},{"$f":"H1*H1133+H1211","v":0},{"$f":"I1133+I1211","v":0},0,0,0,0,0,0,0,0,-1952974.6054982841,0,{"$f":"T1133+T1211","v":0},{"$f":"U1133+U1211","v":35906669.565834515},null,{"$f":"W1133+W1211","v":35906669.565834515},{"$f":"+W1220-'ROR-Model'!G1238","v":-5.9604644775390625E-8}]
[null,"General",null,null,null,15163613.23950842,{"$f":"G1*G1134+G1212","v":0},{"$f":"H1*H1134+H1212","v":0},{"$f":"I1134+I1212","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1134+T1212","v":-88071519.092130333},{"$f":"U1134+U1212","v":-72907905.852621913},null,{"$f":"W1134+W1212","v":-72907905.852621913},{"$f":"+W1221-'ROR-Model'!G1239","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1222-'ROR-Model'!G1240","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1223-'ROR-Model'!G1241","v":0}]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"F1137+F1215","v":26798302.639680889},{"$f":"G1*G1137+G1215","v":0},{"$f":"H1*H1137+H1215","v":0},{"$f":"I1137+I1215","v":-45826911.25},{"$f":"J1137+J1215","v":-143875.25613562512},{"$f":"K1137+K1215","v":0},{"$f":"L1137+L1215","v":0},0,0,0,0,0,{"$f":"R1137+R1215","v":-1952974.6054982841},0,-88071519.092130333,{"$f":"U1137+U1215","v":-109196977.56408328},null,{"$f":"W1137+W1215","v":-109196977.56408328},{"$f":"+W1224-'ROR-Model'!G1242","v":-28260657.283750027}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1225-'ROR-Model'!G1243","v":0}]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1226-'ROR-Model'!G1244","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1227-'ROR-Model'!G1245","v":0}]
[null,"Cost of Service - Including Gas Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1228-'ROR-Model'!G1246","v":0}]
[null,null,"Gas Purchase Expenses",null,null,{"$f":"F639","v":0},{"$f":"G1*G639","v":0},{"$f":"H1*H639","v":1506127.8967077998},{"$f":"I639","v":0},{"$f":"J639","v":0},0,0,0,0,0,0,0,{"$f":"R639","v":0},0,0,{"$f":"SUM(F1229:T1229)","v":1506127.8967077998},null,{"$f":"SUM(U1229:U1229)","v":1506127.8967077998},{"$f":"+W1229-'ROR-Model'!G1247","v":0}]
[null,null,"Operation & Maintenance Expenses",null,null,{"$f":"F892","v":0},{"$f":"G1*G892","v":1924375.6531345893},{"$f":"H1*H892","v":0},{"$f":"I892","v":0},{"$f":"J892","v":0},-27236173.135194007,-4591513.1003928687,-2807346.4203680223,0,0,-217208.87838671994,-147068.85057911999,{"$f":"R892","v":0},3857310.0702609271,3644195.939999999,-25573428.72152523,null,-25573428.72152523,{"$f":"+W1230-'ROR-Model'!G1248","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,null,0,{"$f":"+W1231-'ROR-Model'!G1249","v":0}]
[null,null,"Taxes - Excluding Income Taxes",null,null,{"$f":"F921","v":0},{"$f":"G1*G921","v":1620777.9076947155},{"$f":"H1*H921","v":0},{"$f":"I921","v":0},{"$f":"J921","v":0},0,0,0,0,0,0,0,{"$f":"R921","v":0},0,0,1620777.9076947155,null,1620777.9076947155,{"$f":"+W1232-'ROR-Model'!G1250","v":0}]
[null,null,"Income Taxes - Federal & State",null,null,{"$f":"F923+F925+F927","v":0},{"$f":"G1*G923+G925+G927","v":-3941127.0188057865},{"$f":"H1*H923+H925+H927","v":-2154485.8510558009},{"$f":"I923+I925+I927","v":0},{"$f":"J923+J925+J927","v":0},6742281.4042498777,1136623.4617647589,694955.1785921246,0,0,53769.792632592005,36406.714389794593,{"$f":"R923+R925+R927","v":-543148.8708041776},-954872.39811749663,-902116.25538375694,168286.15746212844,null,168286.15746212844,{"$f":"+W1233-'ROR-Model'!G1251","v":-2.5611370801925659E-9}]
[null,null,"Deferred Income Tax Credit",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"+W1234-'ROR-Model'!G1252","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,null,0,{"$f":"+W1235-'ROR-Model'!G1253","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"+W1236-'ROR-Model'!G1254","v":0}]
[null,null,"Cost of Service - Including Gas Costs",null,null,{"$f":"SUM(F1229:F1235)","v":0},{"$f":"G1*SUM(G1229:G1235)","v":-395973.45797648141},{"$f":"H1*SUM(H1229:H1235)","v":-648357.95434800116},{"$f":"SUM(I1229:I1235)","v":0},{"$f":"SUM(J1229:J1235)","v":0},-20493891.730944131,-3454889.6386281098,-2112391.2417758978,0,0,-163439.08575412794,-110662.13618932539,{"$f":"SUM(R1229:R1235)","v":-543148.8708041776},2902437.6721434304,2742079.6846162421,-22278236.759660583,null,-22278236.759660583,{"$f":"+W1237-'ROR-Model'!G1257","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1238-'ROR-Model'!G1258","v":0}]
[null,null,"Daily Cost of Service",null,null,{"$f":"+F1237/365","v":0},{"$f":"+G1237/365","v":-1084.8587889766613},{"$f":"+H1237/365","v":-1776.3231625972635},{"$f":"+I1237/365","v":0},0,-56147.648577929125,-9465.4510647345469,-5787.3732651394457,0,0,-447.7783171345971,-303.18393476527507,{"$f":"+R1237/365","v":-1488.0790980936372},7951.8840332696727,7512.5470811403893,{"$f":"SUM(F1239:T1239)","v":-61036.265094960494},null,{"$f":"SUM(U1239:U1239)","v":-61036.265094960494},{"$f":"+W1239-'ROR-Model'!G1259","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1240-'ROR-Model'!G1260","v":0}]
[null,"Working Capital - Cash Factor",null,null,null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"+W1241-'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,{"$f":"+W1243-'ROR-Model'!G1263","v":0}]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"F1239*F1241","v":0},{"$f":"G1*G1239*G1241","v":981.79720402387852},{"$f":"H1*H1239*H1241","v":1607.5724621505235},{"$f":"I1239*I1241","v":0},{"$f":"J1239*J1241","v":0},{"$f":"K1239*K1241","v":50813.621963025857},{"$f":"L1239*L1241","v":8566.2332135847646},5237.5728049511981,0,0,405.2393770068104,274.38146096257395,{"$f":"R1239*R1241","v":1346.7115837747417},-7196.4550501090544,-6798.8551084320525,{"$f":"SUM(F1244:T1244)","v":55237.819910939244},null,{"$f":"SUM(U1244:U1244)","v":55237.819910939244},{"$f":"+W1244-'ROR-Model'!G1264","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U1241*U1239","v":55237.819910939252},null,{"$f":"W1241*W1239","v":55237.819910939252},{"$f":"+W1245-'ROR-Model'!G1265","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1246-'ROR-Model'!G1266","v":0}]
["SYSTEM TOTAL RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W1247-'ROR-Model'!G1267","v":0}]
[null,"Production",null,null,null,{"$f":"F1218","v":-30621796.674478292},{"$f":"G1*G1218","v":0},{"$f":"H1*H1218","v":0},{"$f":"I1218","v":-45826911.25},{"$f":"J1218","v":-143875.25613562512},0,0,0,0,0,0,0,{"$f":"R1218","v":0},0,{"$f":"T1218","v":0},{"$f":"SUM(F1248:T1248)","v":-76592583.18061392},null,{"$f":"SUM(U1248:U1248)","v":-76592583.18061392},{"$f":"+W1248-'ROR-Model'!G1268","v":-28260657.283750005}]
[null,"Distribution - Wyoming",null,null,null,4396841.9033180363,{"$f":"G1*G1219","v":0},{"$f":"H1*H1219","v":0},{"$f":"I1219","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"T1219","v":0},{"$f":"SUM(F1249:T1249)","v":4396841.9033180363},null,{"$f":"SUM(U1249:U1249)","v":4396841.9033180363},{"$f":"+W1249-'ROR-Model'!G1269","v":0}]
[null,"Distribution - Utah",null,null,null,37859644.171332799,{"$f":"G1*G1220","v":0},{"$f":"H1*H1220","v":0},{"$f":"I1220","v":0},0,0,0,0,0,0,0,0,-1952974.6054982841,0,{"$f":"T1220","v":0},{"$f":"SUM(F1250:T1250)","v":35906669.565834515},null,{"$f":"SUM(U1250:U1250)","v":35906669.565834515},{"$f":"+W1250-'ROR-Model'!G1270","v":-5.9604644775390625E-8}]
[null,"General",null,null,null,{"$f":"F1221+F1244","v":15163613.23950842},{"$f":"G1*G1221+G1244","v":981.79720402387852},{"$f":"H1*H1221+H1244","v":1607.5724621505235},{"$f":"I1221+I1244","v":0},{"$f":"J1221+J1244","v":0},50813.621963025857,8566.2332135847646,5237.5728049511981,0,0,405.2393770068104,274.38146096257395,{"$f":"R1221+R1244","v":1346.7115837747417},-7196.4550501090544,-88078317.947238758,{"$f":"U1221+U1244","v":-72852668.032710969},null,{"$f":"W1221+W1244","v":-72852668.032710969},{"$f":"+W1251-'ROR-Model'!G1271","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1252:T1252)","v":0},null,{"$f":"SUM(U1252:U1252)","v":0},{"$f":"+W1252-'ROR-Model'!G1272","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F1253:T1253)","v":0},null,{"$f":"SUM(U1253:U1253)","v":0},{"$f":"+W1253-'ROR-Model'!G1273","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,null,{"$f":"F1224+F1244","v":26798302.639680889},{"$f":"G1*G1224+G1244","v":981.79720402387852},{"$f":"H1*H1224+H1244","v":1607.5724621505235},{"$f":"I1224+I1244","v":-45826911.25},{"$f":"J1224+J1244","v":-143875.25613562512},50813.621963025857,8566.2332135847646,5237.5728049511981,0,0,405.2393770068104,274.38146096257395,{"$f":"R1224+R1244","v":-1951627.8939145093},-7196.4550501090544,-88078317.947238758,{"$f":"SUM(F1254:T1254)","v":-109141739.74417241},null,{"$f":"SUM(U1254:U1254)","v":-109141739.74417241},{"$f":"+W1254-'ROR-Model'!G1274","v":-28260657.283750102}]

{"sheet":"ROR-Model","index":4,"n_rows":1274,"n_cols":25,"rows_kept":1274,"cut":false,"hidden":false,"merged":[[6,19,6,20],[1,15,1,20],[7,18,7,20],[2,15,2,20],[3,15,3,20],[5,15,5,17],[4,15,4,20],[7,15,7,17],[6,16,6,17],[958,0,958,3],[7,0,7,1],[8,0,8,1],[8,2,8,3],[10,0,10,3],[514,0,514,3]]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null," ",null,null,"Jurisdictional Allocation Base Summary"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,"#1","Gross Plant",{"$f":"'Utah Allocation'!D18","v":0.96720704463668872},{"$f":"'Utah Allocation'!E18","v":3.2792955363311241E-2},"'ROR-Model'!I1057+'ROR-Model'!I1068+'ROR-Model'!I1074+'ROR-Model'!I1080+'ROR-Model'!I1091+'ROR-Model'!I1112+'ROR-Model'!I1119+'ROR-Model'!I1126+'ROR-Model'!I1219"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,null,null,"#2","Rate Base",{"$f":"'Utah Allocation'!D35","v":0.96749803299442505},{"$f":"'Utah Allocation'!E35","v":3.2501967005574915E-2}]
[null,null,null,null,null,null,null,null,null,null,"#3","Sales",{"$f":"'Utah Allocation'!D46","v":0.96530334670338724},{"$f":"'Utah Allocation'!E46","v":3.4696653296612666E-2}]
[null,null,null,null,null,null,null,null,null,null,"#4","Utah",1,0,null,"PT = Pass Through Item"]
[null,null,null,null,null,null,null,null,null,null,"#5","Wyoming",0,1]
[null,null,null,null,null,"Historical","CASE","Imputed","Adjusted",null,null,null,null,null,null,null,"Utah",null,null,"Wyoming",null,null,"HOT"]
["FERC",null,null,null,null,"12 Months","Adjustments","Tax","System",null,null,null,null,null,null,"Utah Method & Allocations",null,null,"Wyoming Method & Allocations",null,null,null,"This Scenario"]
["Account",null,"Description",null,null,"2020-12-01","Total","Adjustment","Total",null,null,"Alloc Base","Utah","Wyoming",null,null,"General","PT",null,"General","PT",null,{"$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,null,{"$f":"Revenue!$F$15","v":333860738.12000006},{"$f":"+Adjustments!W16","v":13445467.669999897},null,{"$f":"SUM($F$16:$H$16)","v":347306205.78999996},null,null,"Utah",{"$f":"VLOOKUP($L16,$L$2:$N$7,2,FALSE)*I16","v":347306205.78999996},{"$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":347306205.78999996},{"$f":"IF(P16=\"PT\",M16,IF(P16=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S16=\"G\",N16,IF(S16=\"PT\",0,ERR))","v":0},{"$f":"IF(S16=\"PT\",N16,IF(S16=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y16)","v":347306205.78999996},null,7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$17","v":80544731.669999987},{"$f":"+Adjustments!W18","v":0},null,{"$f":"SUM($F$18:$H$18)","v":80544731.669999987},null,null,"Utah",{"$f":"VLOOKUP($L18,$L$2:$N$7,2,FALSE)*I18","v":80544731.669999987},{"$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},{"$f":"IF(P18=\"PT\",M18,IF(P18=\"G\",0,ERR))","v":80544731.669999987},"PT",{"$f":"IF(S18=\"G\",N18,IF(S18=\"PT\",0,ERR))","v":0},{"$f":"IF(S18=\"PT\",N18,IF(S18=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y18)","v":0},null,9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$19","v":378076836.64999998},{"$f":"+Adjustments!W20","v":0},null,{"$f":"SUM($F$20:$H$20)","v":378076836.64999998},null,null,"Utah",{"$f":"VLOOKUP($L20,$L$2:$N$7,2,FALSE)*I20","v":378076836.64999998},{"$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},{"$f":"IF(P20=\"PT\",M20,IF(P20=\"G\",0,ERR))","v":378076836.64999998},"PT",{"$f":"IF(S20=\"G\",N20,IF(S20=\"PT\",0,ERR))","v":0},{"$f":"IF(S20=\"PT\",N20,IF(S20=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y20)","v":0},null,11]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F16:F20)","v":792482306.44000006},{"$f":"SUM(G16:G20)","v":13445467.669999897},{"$f":"SUM(H16:H20)","v":0},{"$f":"SUM(I16:I20)","v":805927774.1099999},null,null,null,{"$f":"SUM(M16:M20)","v":805927774.1099999},{"$f":"SUM(N16:N20)","v":0},null,null,{"$f":"SUM(Q16:Q20)","v":347306205.78999996},{"$f":"SUM(R16:R20)","v":458621568.31999993},null,{"$f":"SUM(T16:T20)","v":0},{"$f":"SUM(U16:U20)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y21)","v":347306205.78999996},null,12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$22","v":103360570.251},{"$f":"+Adjustments!W23","v":6719872.748999998},null,{"$f":"SUM($F$23:$H$23)","v":110080443},null,null,"Utah",{"$f":"VLOOKUP($L23,$L$2:$N$7,2,FALSE)*I23","v":110080443},{"$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":110080443},{"$f":"IF(P23=\"PT\",M23,IF(P23=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S23=\"G\",N23,IF(S23=\"PT\",0,ERR))","v":0},{"$f":"IF(S23=\"PT\",N23,IF(S23=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y23)","v":110080443},null,14]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[null,"GSC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$24","v":0},{"$f":"+Adjustments!W25","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$1274,Y25)","v":0},null,16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$26","v":0},{"$f":"+Adjustments!W27","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$1274,Y27)","v":0},null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$28","v":0},{"$f":"+Adjustments!W29","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$1274,Y29)","v":0},null,20]
[null,null,"Total Revenue",null,null,{"$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$1274,Y30)","v":0},null,21]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$31","v":0},{"$f":"+Adjustments!W32","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$1274,Y32)","v":0},null,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,"GSS","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$33","v":0},{"$f":"+Adjustments!W34","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$1274,Y34)","v":0},null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$35","v":0},{"$f":"+Adjustments!W36","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$1274,Y36)","v":0},null,27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$37","v":0},{"$f":"+Adjustments!W38","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$1274,Y38)","v":0},null,29]
[null,null,"Total Revenue",null,null,{"$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$1274,Y39)","v":0},null,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$40","v":0},{"$f":"+Adjustments!W41","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$1274,Y41)","v":0},null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$42","v":2926805.2800000003},{"$f":"+Adjustments!W43","v":-190717.39999999991},null,{"$f":"SUM($F$43:$H$43)","v":2736087.8800000004},null,null,"Utah",{"$f":"VLOOKUP($L43,$L$2:$N$7,2,FALSE)*I43","v":2736087.8800000004},{"$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":2736087.8800000004},{"$f":"IF(P43=\"PT\",M43,IF(P43=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S43=\"G\",N43,IF(S43=\"PT\",0,ERR))","v":0},{"$f":"IF(S43=\"PT\",N43,IF(S43=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y43)","v":2736087.8800000004},null,34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$44","v":2124559.88},{"$f":"+Adjustments!W45","v":0},null,{"$f":"SUM($F$45:$H$45)","v":2124559.88},null,null,"Utah",{"$f":"VLOOKUP($L45,$L$2:$N$7,2,FALSE)*I45","v":2124559.88},{"$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},{"$f":"IF(P45=\"PT\",M45,IF(P45=\"G\",0,ERR))","v":2124559.88},"PT",{"$f":"IF(S45=\"G\",N45,IF(S45=\"PT\",0,ERR))","v":0},{"$f":"IF(S45=\"PT\",N45,IF(S45=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y45)","v":0},null,36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$46","v":9905849.4500000011},{"$f":"+Adjustments!W47","v":0},null,{"$f":"SUM($F$47:$H$47)","v":9905849.4500000011},null,null,"Utah",{"$f":"VLOOKUP($L47,$L$2:$N$7,2,FALSE)*I47","v":9905849.4500000011},{"$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},{"$f":"IF(P47=\"PT\",M47,IF(P47=\"G\",0,ERR))","v":9905849.4500000011},"PT",{"$f":"IF(S47=\"G\",N47,IF(S47=\"PT\",0,ERR))","v":0},{"$f":"IF(S47=\"PT\",N47,IF(S47=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y47)","v":0},null,38]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F43:F47)","v":14957214.610000001},{"$f":"SUM(G43:G47)","v":-190717.39999999991},{"$f":"SUM(H43:H47)","v":0},{"$f":"SUM(I43:I47)","v":14766497.210000001},null,null,null,{"$f":"SUM(M43:M47)","v":14766497.210000001},{"$f":"SUM(N43:N47)","v":0},null,null,{"$f":"SUM(Q43:Q47)","v":2736087.8800000004},{"$f":"SUM(R43:R47)","v":12030409.330000002},null,{"$f":"SUM(T43:T47)","v":0},{"$f":"SUM(U43:U47)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y48)","v":2736087.8800000004},null,39]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$49","v":2739326.2740000007},{"$f":"+Adjustments!W50","v":-193134.27400000067},null,{"$f":"SUM($F$50:$H$50)","v":2546192},null,null,"Utah",{"$f":"VLOOKUP($L50,$L$2:$N$7,2,FALSE)*I50","v":2546192},{"$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":2546192},{"$f":"IF(P50=\"PT\",M50,IF(P50=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S50=\"G\",N50,IF(S50=\"PT\",0,ERR))","v":0},{"$f":"IF(S50=\"PT\",N50,IF(S50=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y50)","v":2546192},null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42]
[null,"F-3","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$51","v":0},{"$f":"+Adjustments!W52","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$1274,Y52)","v":0},null,43]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,null,{"$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$1274,Y53)","v":0},null,44]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,{"$f":"Revenue!$F$53","v":0},{"$f":"+Adjustments!W54","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$1274,Y54)","v":0},null,45]
[null,null,"Commodity Tariff Revenue",null,null,null,null,null,{"$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$1274,Y55)","v":0},null,46]
[null,null,"Commodity Demand Revenue",null,null,{"$f":"Revenue!$F$55","v":0},{"$f":"+Adjustments!W56","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$1274,Y56)","v":0},null,47]
[null,null,"Total Revenue",null,null,{"$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$1274,Y57)","v":0},null,48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,null,"Total Sales Dth",null,null,{"$f":"Revenue!$F$58","v":0},{"$f":"+Adjustments!W59","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$1274,Y59)","v":0},null,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y60)","v":0},null,51]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$60","v":1880897.9990759001},{"$f":"+Adjustments!W61","v":221328.9609240999},null,{"$f":"SUM($F$61:$H$61)","v":2102226.96},null,null,"Utah",{"$f":"VLOOKUP($L61,$L$2:$N$7,2,FALSE)*I61","v":2102226.96},{"$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":2102226.96},{"$f":"IF(P61=\"PT\",M61,IF(P61=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S61=\"G\",N61,IF(S61=\"PT\",0,ERR))","v":0},{"$f":"IF(S61=\"PT\",N61,IF(S61=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y61)","v":2102226.96},null,52]
[null,null,null,null,null,{"$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$1274,Y62)","v":0},null,53]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$62","v":148278.70854770002},{"$f":"+Adjustments!W63","v":0},null,{"$f":"SUM($F$63:$H$63)","v":148278.70854770002},null,null,"Utah",{"$f":"VLOOKUP($L63,$L$2:$N$7,2,FALSE)*I63","v":148278.70854770002},{"$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},{"$f":"IF(P63=\"PT\",M63,IF(P63=\"G\",0,ERR))","v":148278.70854770002},"PT",{"$f":"IF(S63=\"G\",N63,IF(S63=\"PT\",0,ERR))","v":0},{"$f":"IF(S63=\"PT\",N63,IF(S63=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y63)","v":0},null,54]
[null,null,null,null,null,{"$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$1274,Y64)","v":0},null,55]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$64","v":719876.14237639995},{"$f":"+Adjustments!W65","v":0},null,{"$f":"SUM($F$65:$H$65)","v":719876.14237639995},null,null,"Utah",{"$f":"VLOOKUP($L65,$L$2:$N$7,2,FALSE)*I65","v":719876.14237639995},{"$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},{"$f":"IF(P65=\"PT\",M65,IF(P65=\"G\",0,ERR))","v":719876.14237639995},"PT",{"$f":"IF(S65=\"G\",N65,IF(S65=\"PT\",0,ERR))","v":0},{"$f":"IF(S65=\"PT\",N65,IF(S65=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y65)","v":0},null,56]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F61:F65)","v":2749052.85},{"$f":"SUM(G61:G65)","v":221328.9609240999},{"$f":"SUM(H61:H65)","v":0},{"$f":"SUM(I61:I65)","v":2970381.8109241002},null,null,null,{"$f":"SUM(M61:M65)","v":2970381.8109241002},{"$f":"SUM(N61:N65)","v":0},null,null,{"$f":"SUM(Q61:Q65)","v":2102226.96},{"$f":"SUM(R61:R65)","v":868154.85092410003},null,{"$f":"SUM(T61:T65)","v":0},{"$f":"SUM(U61:U65)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y66)","v":2102226.96},null,57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$67","v":247635.84999999998},{"$f":"+Adjustments!W68","v":4738.1500000000233},null,{"$f":"SUM($F$68:$H$68)","v":252374},null,null,"Utah",{"$f":"VLOOKUP($L68,$L$2:$N$7,2,FALSE)*I68","v":252374},{"$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":252374},{"$f":"IF(P68=\"PT\",M68,IF(P68=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S68=\"G\",N68,IF(S68=\"PT\",0,ERR))","v":0},{"$f":"IF(S68=\"PT\",N68,IF(S68=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y68)","v":252374},null,59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,"F-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$69","v":0},{"$f":"+Adjustments!W70","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$1274,Y70)","v":0},null,61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$71","v":0},{"$f":"+Adjustments!W72","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$1274,Y72)","v":0},null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$73","v":0},{"$f":"+Adjustments!W74","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$1274,Y74)","v":0},null,65]
[null,null,"Total Revenue",null,null,{"$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$1274,Y75)","v":0},null,66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y75+1","v":67}]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$76","v":0},{"$f":"+Adjustments!W77","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$1274,Y77)","v":0},null,68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$78","v":0},{"$f":"+Adjustments!W79","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$1274,Y79)","v":0},null,70]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$80","v":0},{"$f":"+Adjustments!W81","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$1274,Y81)","v":0},null,72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$82","v":0},{"$f":"+Adjustments!W83","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$1274,Y83)","v":0},null,74]
[null,null,"Total Revenue",null,null,{"$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$1274,Y84)","v":0},null,75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$85","v":0},{"$f":"+Adjustments!W86","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$1274,Y86)","v":0},null,77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$87","v":0},{"$f":"+Adjustments!W88","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$1274,Y88)","v":0},null,79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$89","v":0},{"$f":"+Adjustments!W90","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$1274,Y90)","v":0},null,81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$91","v":0},{"$f":"+Adjustments!W92","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$1274,Y92)","v":0},null,83]
[null,null,"Total Revenue",null,null,{"$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$1274,Y93)","v":0},null,84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$94","v":0},{"$f":"+Adjustments!W95","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$1274,Y95)","v":0},null,86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87]
[null,"IS","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$96","v":206606.22999999998},{"$f":"+Adjustments!W97","v":-12537.539999999979},null,{"$f":"SUM($F$97:$H$97)","v":194068.69},null,null,"Utah",{"$f":"VLOOKUP($L97,$L$2:$N$7,2,FALSE)*I97","v":194068.69},{"$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":194068.69},{"$f":"IF(P97=\"PT\",M97,IF(P97=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S97=\"G\",N97,IF(S97=\"PT\",0,ERR))","v":0},{"$f":"IF(S97=\"PT\",N97,IF(S97=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y97)","v":194068.69},null,88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$98","v":33856.850000000006},{"$f":"+Adjustments!W99","v":13486.779999999999},null,{"$f":"SUM($F$99:$H$99)","v":47343.630000000005},null,null,"Utah",{"$f":"VLOOKUP($L99,$L$2:$N$7,2,FALSE)*I99","v":47343.630000000005},{"$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},{"$f":"IF(P99=\"PT\",M99,IF(P99=\"G\",0,ERR))","v":47343.630000000005},"PT",{"$f":"IF(S99=\"G\",N99,IF(S99=\"PT\",0,ERR))","v":0},{"$f":"IF(S99=\"PT\",N99,IF(S99=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y99)","v":0},null,90]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$100","v":690701.19000000006},{"$f":"+Adjustments!W101","v":371367.93999999983},null,{"$f":"SUM($F$101:$H$101)","v":1062069.1299999999},null,null,"Utah",{"$f":"VLOOKUP($L101,$L$2:$N$7,2,FALSE)*I101","v":1062069.1299999999},{"$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},{"$f":"IF(P101=\"PT\",M101,IF(P101=\"G\",0,ERR))","v":1062069.1299999999},"PT",{"$f":"IF(S101=\"G\",N101,IF(S101=\"PT\",0,ERR))","v":0},{"$f":"IF(S101=\"PT\",N101,IF(S101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y101)","v":0},null,92]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F97:F101)","v":931164.27},{"$f":"SUM(G97:G101)","v":372317.17999999982},{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":1303481.45},null,null,null,{"$f":"SUM(M97:M101)","v":1303481.45},{"$f":"SUM(N97:N101)","v":0},null,null,{"$f":"SUM(Q97:Q101)","v":194068.69},{"$f":"SUM(R97:R101)","v":1109412.7599999998},null,{"$f":"SUM(T97:T101)","v":0},{"$f":"SUM(U97:U101)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y102)","v":194068.69},null,93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$103","v":188926.967},{"$f":"+Adjustments!W104","v":74723.032999999996},null,{"$f":"SUM($F$104:$H$104)","v":263650},null,null,"Utah",{"$f":"VLOOKUP($L104,$L$2:$N$7,2,FALSE)*I104","v":263650},{"$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":263650},{"$f":"IF(P104=\"PT\",M104,IF(P104=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S104=\"G\",N104,IF(S104=\"PT\",0,ERR))","v":0},{"$f":"IF(S104=\"PT\",N104,IF(S104=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y104)","v":263650},null,95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96]
[null,"IS-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$105","v":0},{"$f":"+Adjustments!W106","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$1274,Y106)","v":0},null,97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$107","v":0},{"$f":"+Adjustments!W108","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$1274,Y108)","v":0},null,99]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$109","v":0},{"$f":"+Adjustments!W110","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$1274,Y110)","v":0},null,101]
[null,null,"Total Revenue",null,null,{"$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$1274,Y111)","v":0},null,102]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$112","v":0},{"$f":"+Adjustments!W113","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$1274,Y113)","v":0},null,104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$114","v":0},{"$f":"+Adjustments!W115","v":2800834},null,{"$f":"SUM($F$115:$H$115)","v":2800834},null,null,"Utah",{"$f":"VLOOKUP($L115,$L$2:$N$7,2,FALSE)*I115","v":2800834},{"$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":2800834},{"$f":"IF(P115=\"PT\",M115,IF(P115=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S115=\"G\",N115,IF(S115=\"PT\",0,ERR))","v":0},{"$f":"IF(S115=\"PT\",N115,IF(S115=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y115)","v":2800834},null,106]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$116","v":0},{"$f":"+Adjustments!W117","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$1274,Y117)","v":0},null,108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$118","v":0},{"$f":"+Adjustments!W119","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$1274,Y119)","v":0},null,110]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F115:F119)","v":0},{"$f":"SUM(G115:G119)","v":2800834},{"$f":"SUM(H115:H119)","v":0},{"$f":"SUM(I115:I119)","v":2800834},null,null,null,{"$f":"SUM(M115:M119)","v":2800834},{"$f":"SUM(N115:N119)","v":0},null,null,{"$f":"SUM(Q115:Q119)","v":2800834},{"$f":"SUM(R115:R119)","v":0},null,{"$f":"SUM(T115:T119)","v":0},{"$f":"SUM(U115:U119)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y120)","v":2800834},null,111]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$121","v":0},{"$f":"+Adjustments!W122","v":39705087},null,{"$f":"SUM($F$122:$H$122)","v":39705087},null,null,"Utah",{"$f":"VLOOKUP($L122,$L$2:$N$7,2,FALSE)*I122","v":39705087},{"$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":39705087},{"$f":"IF(P122=\"PT\",M122,IF(P122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S122=\"G\",N122,IF(S122=\"PT\",0,ERR))","v":0},{"$f":"IF(S122=\"PT\",N122,IF(S122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y122)","v":39705087},null,113]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114]
[null,"TBF","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$123","v":5883125.3600000003},{"$f":"+Adjustments!W124","v":-3410688.9000000004},null,{"$f":"SUM($F$124:$H$124)","v":2472436.46},null,null,"Utah",{"$f":"VLOOKUP($L124,$L$2:$N$7,2,FALSE)*I124","v":2472436.46},{"$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":2472436.46},{"$f":"IF(P124=\"PT\",M124,IF(P124=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S124=\"G\",N124,IF(S124=\"PT\",0,ERR))","v":0},{"$f":"IF(S124=\"PT\",N124,IF(S124=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y124)","v":2472436.46},null,115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$125","v":135372.89000000001},{"$f":"+Adjustments!W126","v":-81066.890000000014},null,{"$f":"SUM($F$126:$H$126)","v":54306},null,null,"Utah",{"$f":"VLOOKUP($L126,$L$2:$N$7,2,FALSE)*I126","v":54306},{"$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},{"$f":"IF(P126=\"PT\",M126,IF(P126=\"G\",0,ERR))","v":54306},"PT",{"$f":"IF(S126=\"G\",N126,IF(S126=\"PT\",0,ERR))","v":0},{"$f":"IF(S126=\"PT\",N126,IF(S126=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y126)","v":0},null,117]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$127","v":0},{"$f":"+Adjustments!W128","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$1274,Y128)","v":0},null,119]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F124:F128)","v":6018498.25},{"$f":"SUM(G124:G128)","v":-3491755.7900000005},{"$f":"SUM(H124:H128)","v":0},{"$f":"SUM(I124:I128)","v":2526742.46},null,null,null,{"$f":"SUM(M124:M128)","v":2526742.46},{"$f":"SUM(N124:N128)","v":0},null,null,{"$f":"SUM(Q124:Q128)","v":2472436.46},{"$f":"SUM(R124:R128)","v":54306},null,{"$f":"SUM(T124:T128)","v":0},{"$f":"SUM(U124:U128)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y129)","v":2472436.46},null,120]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$130","v":43373981},{"$f":"+Adjustments!W131","v":-40193918},null,{"$f":"SUM($F$131:$H$131)","v":3180063},null,null,"Utah",{"$f":"VLOOKUP($L131,$L$2:$N$7,2,FALSE)*I131","v":3180063},{"$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":3180063},{"$f":"IF(P131=\"PT\",M131,IF(P131=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S131=\"G\",N131,IF(S131=\"PT\",0,ERR))","v":0},{"$f":"IF(S131=\"PT\",N131,IF(S131=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y131)","v":3180063},null,122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,"FT-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$132","v":0},{"$f":"+Adjustments!W133","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$1274,Y133)","v":0},null,124]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$134","v":0},{"$f":"+Adjustments!W135","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$1274,Y135)","v":0},null,126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$136","v":0},{"$f":"+Adjustments!W137","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$1274,Y137)","v":0},null,128]
[null,null,"Total Revenue",null,null,{"$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$1274,Y138)","v":0},null,129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$139","v":0},{"$f":"+Adjustments!W140","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$1274,Y140)","v":0},null,{"$f":"Y139+1","v":131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
[null,"MT","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$141","v":51336.479999999996},{"$f":"+Adjustments!W142","v":-21880.55999999999},null,{"$f":"SUM($F$142:$H$142)","v":29455.920000000006},null,null,"Utah",{"$f":"VLOOKUP($L142,$L$2:$N$7,2,FALSE)*I142","v":29455.920000000006},{"$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":29455.920000000006},{"$f":"IF(P142=\"PT\",M142,IF(P142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S142=\"G\",N142,IF(S142=\"PT\",0,ERR))","v":0},{"$f":"IF(S142=\"PT\",N142,IF(S142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y142)","v":29455.920000000006},null,133]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$143","v":2487.9299999999998},{"$f":"+Adjustments!W144","v":-2487.9299999999998},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$1274,Y144)","v":0},null,135]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$145","v":0},{"$f":"+Adjustments!W146","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$1274,Y146)","v":0},null,137]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F142:F146)","v":53824.409999999996},{"$f":"SUM(G142:G146)","v":-24368.489999999991},{"$f":"SUM(H142:H146)","v":0},{"$f":"SUM(I142:I146)","v":29455.920000000006},null,null,null,{"$f":"SUM(M142:M146)","v":29455.920000000006},{"$f":"SUM(N142:N146)","v":0},null,null,{"$f":"SUM(Q142:Q146)","v":29455.920000000006},{"$f":"SUM(R142:R146)","v":0},null,{"$f":"SUM(T142:T146)","v":0},{"$f":"SUM(U142:U146)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y147)","v":29455.920000000006},null,138]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$148","v":24996},{"$f":"+Adjustments!W149","v":1245},null,{"$f":"SUM($F$149:$H$149)","v":26241},null,null,"Utah",{"$f":"VLOOKUP($L149,$L$2:$N$7,2,FALSE)*I149","v":26241},{"$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":26241},{"$f":"IF(P149=\"PT\",M149,IF(P149=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S149=\"G\",N149,IF(S149=\"PT\",0,ERR))","v":0},{"$f":"IF(S149=\"PT\",N149,IF(S149=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y149)","v":26241},null,140]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$150","v":0},{"$f":"+Adjustments!W151","v":0},null,{"$f":"SUM($F$151:$H$151)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L151,$L$2:$N$7,2,FALSE)*I151","v":0},{"$f":"VLOOKUP($L151,$L$2:$N$7,3,FALSE)*I151","v":0},null,"G",{"$f":"IF(P151=\"G\",M151,IF(P151=\"PT\",0,ERR))","v":0},{"$f":"IF(P151=\"PT\",M151,IF(P151=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S151=\"G\",N151,IF(S151=\"PT\",0,ERR))","v":0},{"$f":"IF(S151=\"PT\",N151,IF(S151=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y151)","v":0},null,142]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$152","v":0},{"$f":"+Adjustments!W153","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$1274,Y153)","v":0},null,144]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$154","v":0},{"$f":"+Adjustments!W155","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$1274,Y155)","v":0},null,146]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F151:F155)","v":0},{"$f":"SUM(G151:G155)","v":0},{"$f":"SUM(H151:H155)","v":0},{"$f":"SUM(I151:I155)","v":0},null,null,null,{"$f":"SUM(M151:M155)","v":0},{"$f":"SUM(N151:N155)","v":0},null,null,{"$f":"SUM(Q151:Q155)","v":0},{"$f":"SUM(R151:R155)","v":0},null,{"$f":"SUM(T151:T155)","v":0},{"$f":"SUM(U151:U155)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y156)","v":0},null,147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$157","v":0},{"$f":"+Adjustments!W158","v":0},null,{"$f":"SUM($F$158:$H$158)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L158,$L$2:$N$7,2,FALSE)*I158","v":0},{"$f":"VLOOKUP($L158,$L$2:$N$7,3,FALSE)*I158","v":0},null,"G",{"$f":"IF(P158=\"G\",M158,IF(P158=\"PT\",0,ERR))","v":0},{"$f":"IF(P158=\"PT\",M158,IF(P158=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S158=\"G\",N158,IF(S158=\"PT\",0,ERR))","v":0},{"$f":"IF(S158=\"PT\",N158,IF(S158=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y158)","v":0},null,149]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150]
[null,"IT","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$159","v":29921557.380000003},{"$f":"+Adjustments!W160","v":5730722.7399999946},null,{"$f":"SUM($F$160:$H$160)","v":35652280.119999997},null,null,"Utah",{"$f":"VLOOKUP($L160,$L$2:$N$7,2,FALSE)*I160","v":35652280.119999997},{"$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":35652280.119999997},{"$f":"IF(P160=\"PT\",M160,IF(P160=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S160=\"G\",N160,IF(S160=\"PT\",0,ERR))","v":0},{"$f":"IF(S160=\"PT\",N160,IF(S160=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y160)","v":35652280.119999997},null,151]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$161","v":720387.66},{"$f":"+Adjustments!W162","v":-373378.8600000001},null,{"$f":"SUM($F$162:$H$162)","v":347008.79999999993},null,null,"Utah",{"$f":"VLOOKUP($L162,$L$2:$N$7,2,FALSE)*I162","v":347008.79999999993},{"$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},{"$f":"IF(P162=\"PT\",M162,IF(P162=\"G\",0,ERR))","v":347008.79999999993},"PT",{"$f":"IF(S162=\"G\",N162,IF(S162=\"PT\",0,ERR))","v":0},{"$f":"IF(S162=\"PT\",N162,IF(S162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y162)","v":0},null,153]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$163","v":0},{"$f":"+Adjustments!W164","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$1274,Y164)","v":0},null,155]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F160:F164)","v":30641945.040000003},{"$f":"SUM(G160:G164)","v":5357343.8799999943},{"$f":"SUM(H160:H164)","v":0},{"$f":"SUM(I160:I164)","v":35999288.919999994},null,null,null,{"$f":"SUM(M160:M164)","v":35999288.919999994},{"$f":"SUM(N160:N164)","v":0},null,null,{"$f":"SUM(Q160:Q164)","v":35652280.119999997},{"$f":"SUM(R160:R164)","v":347008.79999999993},null,{"$f":"SUM(T160:T164)","v":0},{"$f":"SUM(U160:U164)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y165)","v":35652280.119999997},null,156]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$166","v":53305260.5},{"$f":"+Adjustments!W167","v":799485.5},null,{"$f":"SUM($F$167:$H$167)","v":54104746},null,null,"Utah",{"$f":"VLOOKUP($L167,$L$2:$N$7,2,FALSE)*I167","v":54104746},{"$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":54104746},{"$f":"IF(P167=\"PT\",M167,IF(P167=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S167=\"G\",N167,IF(S167=\"PT\",0,ERR))","v":0},{"$f":"IF(S167=\"PT\",N167,IF(S167=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y167)","v":54104746},null,158]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159]
[null,"IT-S","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$168","v":0},{"$f":"+Adjustments!W169","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$1274,Y169)","v":0},null,160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$170","v":0},{"$f":"+Adjustments!W171","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$1274,Y171)","v":0},null,162]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$172","v":0},{"$f":"+Adjustments!W173","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$1274,Y173)","v":0},null,164]
[null,null,"Total Revenue",null,null,{"$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$1274,Y174)","v":0},null,165]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$175","v":0},{"$f":"+Adjustments!W176","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$1274,Y176)","v":0},null,167]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$177","v":0},{"$f":"+Adjustments!W178","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$1274,Y178)","v":0},null,169]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$179","v":0},{"$f":"+Adjustments!W180","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$1274,Y180)","v":0},null,171]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$181","v":0},{"$f":"+Adjustments!W182","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$1274,Y182)","v":0},null,173]
[null,null,"Total Revenue",null,null,{"$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$1274,Y183)","v":0},null,174]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$184","v":0},{"$f":"+Adjustments!W185","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$1274,Y185)","v":0},null,176]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177]
[null,"Blank","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$186","v":0},{"$f":"+Adjustments!W187","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$1274,Y187)","v":0},null,178]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$188","v":0},{"$f":"+Adjustments!W189","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$1274,Y189)","v":0},null,180]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$190","v":0},{"$f":"+Adjustments!W191","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$1274,Y191)","v":0},null,182]
[null,null,"Total Revenue",null,null,{"$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$1274,Y192)","v":0},null,183]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$193","v":0},{"$f":"+Adjustments!W194","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$1274,Y194)","v":0},null,185]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$195","v":859870.31},{"$f":"+Adjustments!W196","v":-859870.31},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$1274,Y196)","v":0},null,187]
[null,"DSM","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$196","v":26805440.380000003},{"$f":"+Adjustments!W197","v":-26805440.380000003},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$1274,Y197)","v":0},null,188]
[null,"Utah Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F16+F34+F43+F52+F61+F70+F79+F88+F97+F106+F115+F124+F133+F142+F151+F160+F169+F178+F187+F25+F196+F197","v":402396377.53907597},{"$f":"+G16+G34+G43+G52+G61+G70+G79+G88+G97+G106+G115+G124+G133+G142+G151+G160+G169+G178+G187+G25+G196+G197","v":-9102781.7190760113},{"$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},{"$f":"+I16+I34+I43+I52+I61+I70+I79+I88+I97+I106+I115+I124+I133+I142+I151+I160+I169+I178+I187+I25+I196+I197","v":393293595.81999993},null,null,null,{"$f":"+M16+M34+M43+M52+M61+M70+M79+M88+M97+M106+M115+M124+M133+M142+M151+M160+M169+M178+M187+M25+M196+M197","v":393293595.81999993},{"$f":"+N16+N34+N43+N52+N61+N70+N79+N88+N97+N106+N115+N124+N133+N142+N151+N160+N169+N178+N187+N25+N196+N197","v":0},null,null,{"$f":"+Q16+Q34+Q43+Q52+Q61+Q70+Q79+Q88+Q97+Q106+Q115+Q124+Q133+Q142+Q151+Q160+Q169+Q178+Q187+Q25+Q196+Q197","v":393293595.81999993},{"$f":"+R16+R34+R43+R52+R61+R70+R79+R88+R97+R106+R115+R124+R133+R142+R151+R160+R169+R178+R187+R25+R196","v":0},null,{"$f":"+T16+T34+T43+T52+T61+T70+T79+T88+T97+T106+T115+T124+T133+T142+T151+T160+T169+T178+T187+T25+T196","v":0},{"$f":"+U16+U34+U43+U52+U61+U70+U79+U88+U97+U106+U115+U124+U133+U142+U151+U160+U169+U178+U187+U25+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y200)","v":393293595.81999993},null,191]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F18+F36+F45+F54+F62+F63+F72+F81+F90+F99+F108+F117+F126+F135+F144+F153+F162+F171+F180+F189+F27","v":83709675.588547677},{"$f":"+G18+G36+G45+G54+G62+G63+G72+G81+G90+G99+G108+G117+G126+G135+G144+G153+G162+G171+G180+G189+G27","v":-443446.90000000014},{"$f":"+H18+H36+H45+H54+H62+H63+H72+H81+H90+H99+H108+H117+H126+H135+H144+H153+H162+H171+H180+H189+H27","v":0},{"$f":"+I18+I36+I45+I54+I62+I63+I72+I81+I90+I99+I108+I117+I126+I135+I144+I153+I162+I171+I180+I189+I27","v":83266228.688547671},null,null,null,{"$f":"+M18+M36+M45+M54+M62+M63+M72+M81+M90+M99+M108+M117+M126+M135+M144+M153+M162+M171+M180+M189+M27","v":83266228.688547671},{"$f":"+N18+N36+N45+N54+N62+N63+N72+N81+N90+N99+N108+N117+N126+N135+N144+N153+N162+N171+N180+N189+N27","v":0},null,null,{"$f":"+Q18+Q36+Q45+Q54+Q62+Q63+Q72+Q81+Q90+Q99+Q108+Q117+Q126+Q135+Q144+Q153+Q162+Q171+Q180+Q189+Q27","v":0},{"$f":"+R18+R36+R45+R54+R62+R63+R72+R81+R90+R99+R108+R117+R126+R135+R144+R153+R162+R171+R180+R189+R27","v":83266228.688547671},null,{"$f":"+T18+T36+T45+T54+T62+T63+T72+T81+T90+T99+T108+T117+T126+T135+T144+T153+T162+T171+T180+T189+T27","v":0},{"$f":"+U18+U36+U45+U54+U62+U63+U72+U81+U90+U99+U108+U117+U126+U135+U144+U153+U162+U171+U180+U189+U27","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y201)","v":0},null,192]
[null,null,"Commodity Revenue",null,null,{"$f":"+F20+F38+F47+F56+F64+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29","v":389393263.43237638},{"$f":"+G20+G38+G47+G56+G64+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29","v":371367.93999999983},{"$f":"+H20+H38+H47+H56+H64+H65+H74+H83+H92+H101+H110+H119+H128+H137+H146+H155+H164+H173+H182+H191+H29","v":0},{"$f":"+I20+I38+I47+I56+I64+I65+I74+I83+I92+I101+I110+I119+I128+I137+I146+I155+I164+I173+I182+I191+I29","v":389764631.37237638},null,null,null,{"$f":"+M20+M38+M47+M56+M64+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29","v":389764631.37237638},{"$f":"+N20+N38+N47+N56+N64+N65+N74+N83+N92+N101+N110+N119+N128+N137+N146+N155+N164+N173+N182+N191+N29","v":0},null,null,{"$f":"+Q20+Q38+Q47+Q56+Q64+Q65+Q74+Q83+Q92+Q101+Q110+Q119+Q128+Q137+Q146+Q155+Q164+Q173+Q182+Q191+Q29","v":0},{"$f":"+R20+R38+R47+R56+R64+R65+R74+R83+R92+R101+R110+R119+R128+R137+R146+R155+R164+R173+R182+R191+R29","v":389764631.37237638},null,{"$f":"+T20+T38+T47+T56+T64+T65+T74+T83+T92+T101+T110+T119+T128+T137+T146+T155+T164+T173+T182+T191+T29","v":0},{"$f":"+U20+U38+U47+U56+U64+U65+U74+U83+U92+U101+U110+U119+U128+U137+U146+U155+U164+U173+U182+U191+U29","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y202)","v":0},null,193]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F21+F39+F48+F57+F66+F75+F84+F93+F102+F111+F120+F129+F138+F147+F156+F165+F174+F183+F192+F30+F196+F197","v":875499316.55999994},{"$f":"+G21+G39+G48+G57+G66+G75+G84+G93+G102+G111+G120+G129+G138+G147+G156+G165+G174+G183+G192+G30+G196+G197","v":-9174860.6790760122},{"$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},{"$f":"+I21+I39+I48+I57+I66+I75+I84+I93+I102+I111+I120+I129+I138+I147+I156+I165+I174+I183+I192+I30+I196+I197","v":866324455.88092399},null,null,null,{"$f":"+M21+M39+M48+M57+M66+M75+M84+M93+M102+M111+M120+M129+M138+M147+M156+M165+M174+M183+M192+M30+M196+M197","v":866324455.88092399},{"$f":"+N21+N39+N48+N57+N66+N75+N84+N93+N102+N111+N120+N129+N138+N147+N156+N165+N174+N183+N192+N30+N196","v":0},null,null,{"$f":"+Q21+Q39+Q48+Q57+Q66+Q75+Q84+Q93+Q102+Q111+Q120+Q129+Q138+Q147+Q156+Q165+Q174+Q183+Q192+Q30+Q196+Q197","v":393293595.81999993},{"$f":"+R21+R39+R48+R57+R66+R75+R84+R93+R102+R111+R120+R129+R138+R147+R156+R165+R174+R183+R192+R30+R196","v":473030860.06092399},null,{"$f":"+T21+T39+T48+T57+T66+T75+T84+T93+T102+T111+T120+T129+T138+T147+T156+T165+T174+T183+T192+T30+T196","v":0},{"$f":"+U21+U39+U48+U57+U66+U75+U84+U93+U102+U111+U120+U129+U138+U147+U156+U165+U174+U183+U192+U30+U196","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y203)","v":393293595.81999993},null,194]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y203+1","v":195}]
[null,null,"Sales Dth",null,null,{"$f":"F23+F32+F41+F50+F59+F68+F77+F86+F95+F104+F113+F194+F140+F158","v":106536459.34199999},{"$f":"G23+G32+G41+G50+G59+G68+G77+G86+G95+G104+G113+G194+G140+G158","v":6606199.657999998},{"$f":"H23+H32+H41+H50+H59+H68+H77+H86+H95+H104+H113+H194+H140+H158","v":0},{"$f":"I23+I32+I41+I50+I59+I68+I77+I86+I95+I104+I113+I194","v":113142659},null,null,null,{"$f":"M23+M32+M41+M50+M59+M68+M77+M86+M95+M104+M113+M194+M140+M158","v":113142659},{"$f":"N23+N32+N41+N50+N59+N68+N77+N86+N95+N104+N113+N194+N140+N158","v":0},null,null,{"$f":"Q23+Q32+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q194+Q140+Q158","v":113142659},{"$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,{"$f":"W23+W32+W41+W50+W59+W68+W77+W86+W95+W104+W113+W194+W140+W158","v":113142659},null,196]
[null,null,"Transportation Dth",null,null,{"$f":"F131+F149+F167+F176+F185+F122","v":96704237.5},{"$f":"G131+G149+G167+G176+G185+G122","v":311899.5},{"$f":"H131+H149+H167+H176+H185+H122","v":0},{"$f":"I131+I140+I149+I158+I167+I176+I185+I122","v":97016137},null,null,null,{"$f":"M131+M149+M167+M176+M185+M122","v":97016137},{"$f":"N131+N149+N167+N176+N185+N122","v":0},null,null,{"$f":"Q131+Q149+Q167+Q176+Q185+Q122","v":97016137},{"$f":"R131+R149+R167+R176+R185+R122","v":0},null,{"$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":97016137},null,197]
[null,null,"Total Utah Dth",null,null,{"$f":"+F23+F41+F50+F59+F68+F77+F86+F95+F104+F113+F122+F131+F140+F149+F158+F167+F176+F185+F194+F32","v":203240696.84200001},{"$f":"+G23+G41+G50+G59+G68+G77+G86+G95+G104+G113+G122+G131+G140+G149+G158+G167+G176+G185+G194+G32","v":6918099.1579999998},{"$f":"+H23+H41+H50+H59+H68+H77+H86+H95+H104+H113+H122+H131+H140+H149+H158+H167+H176+H185+H194+H32","v":0},{"$f":"+I23+I41+I50+I59+I68+I77+I86+I95+I104+I113+I122+I131+I140+I149+I158+I167+I176+I185+I194+I32","v":210158796},null,null,null,{"$f":"+M23+M41+M50+M59+M68+M77+M86+M95+M104+M113+M122+M131+M140+M149+M158+M167+M176+M185+M194+M32","v":210158796},{"$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,{"$f":"+Q23+Q41+Q50+Q59+Q68+Q77+Q86+Q95+Q104+Q113+Q122+Q131+Q140+Q149+Q158+Q167+Q176+Q185+Q194+Q32","v":210158796},{"$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,{"$f":"+W23+W41+W50+W59+W68+W77+W86+W95+W104+W113+W122+W131+W140+W149+W158+W167+W176+W185+W194+W32","v":210158796},null,198]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$209","v":0},{"$f":"+Adjustments!W210","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$1274,Y210)","v":0},null,201]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$211","v":0},{"$f":"+Adjustments!W212","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$1274,Y212)","v":0},null,203]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$213","v":0},{"$f":"+Adjustments!W214","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$1274,Y214)","v":0},null,205]
[null,null,"Total Revenue",null,null,{"$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$1274,Y215)","v":0},null,206]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$216","v":0},{"$f":"+Adjustments!W217","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$1274,Y217)","v":0},null,208]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$218","v":0},{"$f":"+Adjustments!W219","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$1274,Y219)","v":0},null,210]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$220","v":0},{"$f":"+Adjustments!W221","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$1274,Y221)","v":0},null,212]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$222","v":0},{"$f":"+Adjustments!W223","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$1274,Y223)","v":0},null,214]
[null,null,"Total Revenue",null,null,{"$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$1274,Y224)","v":0},null,215]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$225","v":0},{"$f":"+Adjustments!W226","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$1274,Y226)","v":0},null,217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218]
[null,"Idaho Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,null,"Distribution Non-Gas Rev",null,null,{"$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$1274,Y229)","v":0},null,220]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$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$1274,Y230)","v":0},null,221]
[null,null,"Commodity Revenue",null,null,{"$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$1274,Y231)","v":0},null,222]
[null,null,"Total Idaho Revenue",null,null,{"$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$1274,Y232)","v":0},null,223]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224]
[null,null,"Sales Dth",null,null,{"$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$1274,Y234)","v":0},null,225]
[null,null,"Transportation Dth",null,null,0,0,0,0,null,null,null,0,0,null,null,0,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y235)","v":0},null,226]
[null,null,"Total Idaho Dth",null,null,{"$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$1274,Y236)","v":0},null,227]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,"GS-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$238","v":11932355.07},{"$f":"+Adjustments!W239","v":1061904.4099999983},null,{"$f":"SUM($F$239:$H$239)","v":12994259.479999999},null,null,"Wyoming",{"$f":"VLOOKUP($L239,$L$2:$N$7,2,FALSE)*I239","v":0},{"$f":"VLOOKUP($L239,$L$2:$N$7,3,FALSE)*I239","v":12994259.479999999},null,"G",{"$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":12994259.479999999},{"$f":"IF(S239=\"PT\",N239,IF(S239=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y239)","v":0},null,230]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231]
[null,null,null,null,null,null,{"$f":"+Adjustments!W241","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$7,3,FALSE)*I241","v":0},null,null,null,null,null,null,null,null,null,null,232]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$242","v":14431412.530000001},{"$f":"+Adjustments!W243","v":1453161.3399999999},null,{"$f":"SUM($F$243:$H$243)","v":15884573.870000001},null,null,"Wyoming",{"$f":"VLOOKUP($L243,$L$2:$N$7,2,FALSE)*I243","v":0},{"$f":"VLOOKUP($L243,$L$2:$N$7,3,FALSE)*I243","v":15884573.870000001},null,"PT",{"$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},{"$f":"IF(S243=\"PT\",N243,IF(S243=\"G\",0,ERR))","v":15884573.870000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y243)","v":0},null,234]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F239:F243)","v":26363767.600000001},{"$f":"SUM(G239:G243)","v":2515065.7499999981},{"$f":"SUM(H239:H243)","v":0},{"$f":"SUM(I239:I243)","v":28878833.350000001},null,null,null,{"$f":"SUM(M239:M243)","v":0},{"$f":"SUM(N239:N243)","v":28878833.350000001},null,null,{"$f":"SUM(Q239:Q243)","v":0},{"$f":"SUM(R239:R243)","v":0},null,{"$f":"SUM(T239:T243)","v":12994259.479999999},{"$f":"SUM(U239:U243)","v":15884573.870000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y244)","v":0},null,235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$245","v":3485779.8959999997},{"$f":"+Adjustments!W246","v":-15652.895999999717},null,{"$f":"SUM($F$246:$H$246)","v":3470127},null,null,"Wyoming",{"$f":"VLOOKUP($L246,$L$2:$N$7,2,FALSE)*I246","v":0},{"$f":"VLOOKUP($L246,$L$2:$N$7,3,FALSE)*I246","v":3470127},null,"G",{"$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":3470127},{"$f":"IF(S246=\"PT\",N246,IF(S246=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y246)","v":0},null,237]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238]
[null,"F-1","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$247","v":199034.99},{"$f":"+Adjustments!W248","v":41345.619999999995},null,{"$f":"SUM($F$248:$H$248)","v":240380.61},null,null,"Wyoming",{"$f":"VLOOKUP($L248,$L$2:$N$7,2,FALSE)*I248","v":0},{"$f":"VLOOKUP($L248,$L$2:$N$7,3,FALSE)*I248","v":240380.61},null,"G",{"$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":240380.61},{"$f":"IF(S248=\"PT\",N248,IF(S248=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y248)","v":0},null,239]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240]
[null,null,null,null,null,null,{"$f":"+Adjustments!W250","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$7,3,FALSE)*I250","v":0},null,null,null,null,null,null,null,null,null,null,241]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,242]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$251","v":768584.10999999987},{"$f":"+Adjustments!W252","v":125806.99000000022},null,{"$f":"SUM($F$252:$H$252)","v":894391.10000000009},null,null,"Wyoming",{"$f":"VLOOKUP($L252,$L$2:$N$7,2,FALSE)*I252","v":0},{"$f":"VLOOKUP($L252,$L$2:$N$7,3,FALSE)*I252","v":894391.10000000009},null,"PT",{"$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},{"$f":"IF(S252=\"PT\",N252,IF(S252=\"G\",0,ERR))","v":894391.10000000009},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y252)","v":0},null,243]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F248:F252)","v":967619.09999999986},{"$f":"SUM(G248:G252)","v":167152.61000000022},{"$f":"SUM(H248:H252)","v":0},{"$f":"SUM(I248:I252)","v":1134771.71},null,null,null,{"$f":"SUM(M248:M252)","v":0},{"$f":"SUM(N248:N252)","v":1134771.71},null,null,{"$f":"SUM(Q248:Q252)","v":0},{"$f":"SUM(R248:R252)","v":0},null,{"$f":"SUM(T248:T252)","v":240380.61},{"$f":"SUM(U248:U252)","v":894391.10000000009},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y253)","v":0},null,244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$254","v":189908.212},{"$f":"+Adjustments!W255","v":3181.7880000000005},null,{"$f":"SUM($F$255:$H$255)","v":193090},null,null,"Wyoming",{"$f":"VLOOKUP($L255,$L$2:$N$7,2,FALSE)*I255","v":0},{"$f":"VLOOKUP($L255,$L$2:$N$7,3,FALSE)*I255","v":193090},null,"G",{"$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":193090},{"$f":"IF(S255=\"PT\",N255,IF(S255=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y255)","v":0},null,246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247]
[null,"NGV","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$256","v":30672.1367078},{"$f":"+Adjustments!W257","v":-343.26670780000131},null,{"$f":"SUM($F$257:$H$257)","v":30328.87},null,null,"Wyoming",{"$f":"VLOOKUP($L257,$L$2:$N$7,2,FALSE)*I257","v":0},{"$f":"VLOOKUP($L257,$L$2:$N$7,3,FALSE)*I257","v":30328.87},null,"G",{"$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":30328.87},{"$f":"IF(S257=\"PT\",N257,IF(S257=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y257)","v":0},null,248]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,249]
[null,null,null,null,null,null,{"$f":"+Adjustments!W259","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$7,3,FALSE)*I259","v":0},null,null,null,null,null,null,null,null,null,null,250]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,251]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$260","v":15932.693292199996},{"$f":"+Adjustments!W261","v":937.34670780000124},null,{"$f":"SUM($F$261:$H$261)","v":16870.039999999997},null,null,"Wyoming",{"$f":"VLOOKUP($L261,$L$2:$N$7,2,FALSE)*I261","v":0},{"$f":"VLOOKUP($L261,$L$2:$N$7,3,FALSE)*I261","v":16870.039999999997},null,"PT",{"$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},{"$f":"IF(S261=\"PT\",N261,IF(S261=\"G\",0,ERR))","v":16870.039999999997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y261)","v":0},null,252]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F257:F261)","v":46604.829999999994},{"$f":"SUM(G257:G261)","v":594.07999999999993},{"$f":"SUM(H257:H261)","v":0},{"$f":"SUM(I257:I261)","v":47198.909999999996},null,null,null,{"$f":"SUM(M257:M261)","v":0},{"$f":"SUM(N257:N261)","v":47198.909999999996},null,null,{"$f":"SUM(Q257:Q261)","v":0},{"$f":"SUM(R257:R261)","v":0},null,{"$f":"SUM(T257:T261)","v":30328.87},{"$f":"SUM(U257:U261)","v":16870.039999999997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y262)","v":0},null,253]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$263","v":4072.6200000000003},{"$f":"+Adjustments!W264","v":-464.62000000000035},null,{"$f":"SUM($F$264:$H$264)","v":3608},null,null,"Wyoming",{"$f":"VLOOKUP($L264,$L$2:$N$7,2,FALSE)*I264","v":0},{"$f":"VLOOKUP($L264,$L$2:$N$7,3,FALSE)*I264","v":3608},null,"G",{"$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":3608},{"$f":"IF(S264=\"PT\",N264,IF(S264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y264)","v":0},null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,256]
[null,"GSW","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$265","v":0},{"$f":"+Adjustments!W266","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$1274,Y266)","v":0},null,257]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258]
[null,null,null,null,null,null,{"$f":"+Adjustments!W268","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$269","v":0},{"$f":"+Adjustments!W270","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$1274,Y270)","v":0},null,261]
[null,null,"Total Revenue",null,null,{"$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$1274,Y271)","v":0},null,262]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,263]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$272","v":0},{"$f":"+Adjustments!W273","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$1274,Y273)","v":0},null,264]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$274","v":52188.799999999996},{"$f":"+Adjustments!W275","v":856.45000000000437},null,{"$f":"SUM($F$275:$H$275)","v":53045.25},null,null,"Wyoming",{"$f":"VLOOKUP($L275,$L$2:$N$7,2,FALSE)*I275","v":0},{"$f":"VLOOKUP($L275,$L$2:$N$7,3,FALSE)*I275","v":53045.25},null,"G",{"$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},{"$f":"IF(S275=\"PT\",N275,IF(S275=\"G\",0,ERR))","v":53045.25},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y275)","v":0},null,266]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,267]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$276","v":205.22999999999996},{"$f":"+Adjustments!W277","v":23666.080000000002},null,{"$f":"SUM($F$277:$H$277)","v":23871.31},null,null,"Wyoming",{"$f":"VLOOKUP($L277,$L$2:$N$7,2,FALSE)*I277","v":0},{"$f":"VLOOKUP($L277,$L$2:$N$7,3,FALSE)*I277","v":23871.31},null,null,null,null,"PT",{"$f":"IF(S277=\"G\",N277,IF(S277=\"PT\",0,ERR))","v":0},{"$f":"IF(S277=\"PT\",N277,IF(S277=\"G\",0,ERR))","v":23871.31},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y277)","v":0},null,268]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,269]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$278","v":632414.15},{"$f":"+Adjustments!W279","v":-25364.900000000023},null,{"$f":"SUM($F$279:$H$279)","v":607049.25},null,null,"Wyoming",{"$f":"VLOOKUP($L279,$L$2:$N$7,2,FALSE)*I279","v":0},{"$f":"VLOOKUP($L279,$L$2:$N$7,3,FALSE)*I279","v":607049.25},null,"PT",{"$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},{"$f":"IF(S279=\"PT\",N279,IF(S279=\"G\",0,ERR))","v":607049.25},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y279)","v":0},null,270]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F275:F279)","v":684808.18},{"$f":"SUM(G275:G279)","v":-842.37000000001717},{"$f":"SUM(H275:H279)","v":0},{"$f":"SUM(I275:I279)","v":683965.81},null,null,null,{"$f":"SUM(M275:M279)","v":0},{"$f":"SUM(N275:N279)","v":683965.81},null,null,{"$f":"SUM(Q275:Q279)","v":0},{"$f":"SUM(R275:R279)","v":0},null,{"$f":"SUM(T275:T279)","v":0},{"$f":"SUM(U275:U279)","v":683965.81},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y280)","v":0},null,271]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,272]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$281","v":149562.568},{"$f":"+Adjustments!W282","v":-17179.567999999999},null,{"$f":"SUM($F$282:$H$282)","v":132383},null,null,"Wyoming",{"$f":"VLOOKUP($L282,$L$2:$N$7,2,FALSE)*I282","v":0},{"$f":"VLOOKUP($L282,$L$2:$N$7,3,FALSE)*I282","v":132383},null,"G",{"$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},{"$f":"IF(S282=\"PT\",N282,IF(S282=\"G\",0,ERR))","v":132383},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y282)","v":0},null,273]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$283","v":0},{"$f":"+Adjustments!W284","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$1274,Y284)","v":0},null,275]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,276]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"Revenue!$F$285","v":0},{"$f":"+Adjustments!W286","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$1274,Y286)","v":0},null,277]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$287","v":0},{"$f":"+Adjustments!W288","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$1274,Y288)","v":0},null,279]
[null,null,"Total Revenue",null,null,{"$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$1274,Y289)","v":0},null,280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$290","v":0},{"$f":"+Adjustments!W291","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$1274,Y291)","v":0},null,282]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$292","v":0},{"$f":"+Adjustments!W293","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$1274,Y293)","v":0},null,284]
[null,"Sales"," (To Commodity Costs) ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,285]
[null,null,null,null,null,null,{"$f":"+Adjustments!W295","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$7,3,FALSE)*I295","v":0},null,null,null,null,null,null,null,null,null,null,286]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,287]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$296","v":0},{"$f":"+Adjustments!W297","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$1274,Y297)","v":0},null,288]
[null,null,"Total Revenue",null,null,{"$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$1274,Y298)","v":0},null,289]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,290]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$299","v":0},{"$f":"+Adjustments!W300","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$1274,Y300)","v":0},null,291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,292]
[null,"I-T","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$301","v":70547.819999999992},{"$f":"+Adjustments!W302","v":11110.860000000015},null,{"$f":"SUM($F$302:$H$302)","v":81658.680000000008},null,null,"Wyoming",{"$f":"VLOOKUP($L302,$L$2:$N$7,2,FALSE)*I302","v":0},{"$f":"VLOOKUP($L302,$L$2:$N$7,3,FALSE)*I302","v":81658.680000000008},null,"G",{"$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},{"$f":"IF(S302=\"PT\",N302,IF(S302=\"G\",0,ERR))","v":81658.680000000008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y302)","v":0},null,293]
[null,null,null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294]
[null,null,null,null,null,null,{"$f":"+Adjustments!W304","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$7,3,FALSE)*I304","v":0},null,null,null,null,null,null,null,null,null,null,295]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$305","v":0},{"$f":"+Adjustments!W306","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$1274,Y306)","v":0},null,297]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F302:F306)","v":70547.819999999992},{"$f":"SUM(G302:G306)","v":11110.860000000015},{"$f":"SUM(H302:H306)","v":0},{"$f":"SUM(I302:I306)","v":81658.680000000008},null,null,null,{"$f":"SUM(M302:M306)","v":0},{"$f":"SUM(N302:N306)","v":81658.680000000008},null,null,{"$f":"SUM(Q302:Q306)","v":0},{"$f":"SUM(R302:R306)","v":0},null,{"$f":"SUM(T302:T306)","v":0},{"$f":"SUM(U302:U306)","v":81658.680000000008},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y307)","v":0},null,298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$308","v":169706},{"$f":"+Adjustments!W309","v":9991},null,{"$f":"SUM($F$309:$H$309)","v":179697},null,null,"Wyoming",{"$f":"VLOOKUP($L309,$L$2:$N$7,2,FALSE)*I309","v":0},{"$f":"VLOOKUP($L309,$L$2:$N$7,3,FALSE)*I309","v":179697},null,"G",{"$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},{"$f":"IF(S309=\"PT\",N309,IF(S309=\"G\",0,ERR))","v":179697},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y309)","v":0},null,300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,301]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$310","v":24357.159999999996},{"$f":"+Adjustments!W311","v":3322.6100000000042},null,{"$f":"SUM($F$311:$H$311)","v":27679.77},null,null,"Wyoming",{"$f":"VLOOKUP($L311,$L$2:$N$7,2,FALSE)*I311","v":0},{"$f":"VLOOKUP($L311,$L$2:$N$7,3,FALSE)*I311","v":27679.77},null,"G",{"$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},{"$f":"IF(S311=\"PT\",N311,IF(S311=\"G\",0,ERR))","v":27679.77},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y311)","v":0},null,302]
[null,"Trans",null,"(To Commodity Costs)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303]
[null,null,null,null,null,null,{"$f":"+Adjustments!W313","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$7,3,FALSE)*I313","v":0},null,null,null,null,null,null,null,null,null,null,304]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,305]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$314","v":0},{"$f":"+Adjustments!W315","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$1274,Y315)","v":0},null,306]
[null,null,"Total Revenue",null,null,{"$f":"SUM(F311:F315)","v":24357.159999999996},{"$f":"SUM(G311:G315)","v":3322.6100000000042},{"$f":"SUM(H311:H315)","v":0},{"$f":"SUM(I311:I315)","v":27679.77},null,null,null,{"$f":"SUM(M311:M315)","v":0},{"$f":"SUM(N311:N315)","v":27679.77},null,null,{"$f":"SUM(Q311:Q315)","v":0},{"$f":"SUM(R311:R315)","v":0},null,{"$f":"SUM(T311:T315)","v":0},{"$f":"SUM(U311:U315)","v":27679.77},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y316)","v":0},null,307]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$317","v":242229},{"$f":"+Adjustments!W318","v":0},null,{"$f":"SUM($F$318:$H$318)","v":242229},null,null,"Wyoming",{"$f":"VLOOKUP($L318,$L$2:$N$7,2,FALSE)*I318","v":0},{"$f":"VLOOKUP($L318,$L$2:$N$7,3,FALSE)*I318","v":242229},null,"G",{"$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},{"$f":"IF(S318=\"PT\",N318,IF(S318=\"G\",0,ERR))","v":242229},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y318)","v":0},null,309]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,310]
[null,"CET","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$319","v":517815.06999999989},{"$f":"+Adjustments!W320","v":-588561.22999999928},null,{"$f":"SUM($F$320:$H$320)","v":-70746.159999999392},null,null,"Wyoming",{"$f":"VLOOKUP($L320,$L$2:$N$7,2,FALSE)*I320","v":0},{"$f":"VLOOKUP($L320,$L$2:$N$7,3,FALSE)*I320","v":-70746.159999999392},null,"G",{"$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":-70746.159999999392},{"$f":"IF(S320=\"PT\",N320,IF(S320=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y320)","v":0},null,311]
[null,"DSM","Distribution Non-Gas Revenue",null,null,{"$f":"Revenue!$F$320","v":130131.77000000002},{"$f":"+Adjustments!W321","v":-130131.77000000002},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$1274,Y321)","v":0},null,312]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F239+F248+F257+F266+F320+F321","v":12810009.0367078},{"$f":"+G239+G248+G257+G266+G320+G321","v":384213.763292199},{"$f":"+H239+H248+H257+H266+H275+H320+H321","v":0},{"$f":"+I239+I248+I257+I266+I320+I321","v":13194222.799999997},null,null,null,{"$f":"+M239+M248+M257+M266+M275+M320+M321","v":0},{"$f":"+N239+N248+N257+N266+N275+N320+N321","v":13247268.049999997},null,null,{"$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":13194222.799999997},{"$f":"+U239+U248+U257+U266+U275+U320+U321","v":53045.25},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y323)","v":0},null,314]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F277+F286","v":205.22999999999996},{"$f":"+G277+G286","v":23666.080000000002},{"$f":"+H277+H286","v":0},{"$f":"+I277+I286","v":23871.31},null,null,null,{"$f":"+M277+M286","v":0},{"$f":"+N277+N286","v":23871.31},null,null,{"$f":"+Q277+Q286","v":0},{"$f":"+R277+R286","v":0},null,{"$f":"+T277+T286","v":0},{"$f":"+U277+U286","v":23871.31},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y324)","v":0},null,315]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"+F284+F293+F302+F311+F275","v":147093.77999999997},{"$f":"+G284+G293+G302+G311+G275","v":15289.920000000024},{"$f":"+H284+H293+H302+H311+H275","v":0},162383.70000000001,null,null,null,{"$f":"+M284+M293+M302+M311","v":0},{"$f":"+N275+N284+N293+N302+N311","v":162383.69999999998},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":162383.69999999998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y325)","v":0},null,316]
[null,null,"Commodity Revenue",null,null,{"$f":"+F243+F252+F261+F270+F279+F288+F297+F306+F315","v":15848343.483292202},{"$f":"+G243+G252+G261+G270+G279+G288+G297+G306+G315","v":1554540.7767078001},0,17402884.260000002,null,null,null,{"$f":"+M243+M252+M261+M270+M279+M288+M297+M306+M315","v":0},{"$f":"+N243+N252+N261+N270+N279+N288+N297+N306+N315","v":17402884.260000002},null,null,{"$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},{"$f":"+U243+U252+U261+U270+U279+U288+U297+U306+U315","v":17402884.260000002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y326)","v":0},null,317]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"+F244+F253+F262+F271+F280+F289+F298+F307+F316+F320+F321","v":28805651.530000001},{"$f":"+G244+G253+G262+G271+G280+G289+G298+G307+G316+G320+G321","v":1977710.5399999986},0,30783362.07,null,null,null,{"$f":"+M244+M253+M262+M271+M280+M289+M298+M307+M316+M320+M321","v":0},30783362.07,null,null,{"$f":"+Q244+Q253+Q262+Q271+Q280+Q289+Q298+Q307+Q316+Q320+Q321","v":0},0,null,13194222.799999997,17589139.27,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y327)","v":0},null,318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319]
[null,null,"Sales Dth",null,null,{"$f":"F246+F255+F264+F273+F282+F291","v":3829323.2959999996},{"$f":"G246+G255+G264+G273+G282+G291","v":-30115.295999999718},{"$f":"H246+H255+H264+H273+H282+H291","v":0},{"$f":"I246+I255+I264+I273+I282+I291","v":3799208},null,null,null,{"$f":"M246+M255+M264+M273+M282+M291","v":0},{"$f":"N246+N255+N264+N273+N282+N291","v":3799208},null,null,{"$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":3666825},{"$f":"U246+U255+U264+U273+U282+U291","v":132383},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y329)","v":0},null,320]
[null,null,"Transportation Dth",null,null,{"$f":"F309+F318+F300","v":411935},{"$f":"G309+G318+G300","v":9991},{"$f":"H309+H318+H300","v":0},{"$f":"I309+I318+I300","v":421926},null,null,null,{"$f":"M309+M318+M300","v":0},{"$f":"N309+N318+N300","v":421926},null,null,{"$f":"Q309+Q318+Q300","v":0},{"$f":"R309+R318+R300","v":0},null,{"$f":"T309+T318+T300","v":0},{"$f":"U309+U318+U300","v":421926},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y330)","v":0},null,321]
[null,null,"Total Wyoming Dth",null,null,{"$f":"+F246+F255+F264+F273+F282+F291+F300+F309+F318","v":4241258.2960000001},{"$f":"+G246+G255+G264+G273+G282+G291+G300+G309+G318","v":-20124.295999999718},{"$f":"+H246+H255+H264+H273+H282+H291+H300+H309+H318","v":0},{"$f":"+I246+I255+I264+I273+I282+I291+I300+I309+I318","v":4221134},null,null,null,{"$f":"+M246+M255+M264+M273+M282+M291+M300+M309+M318","v":0},{"$f":"+N246+N255+N264+N273+N282+N291+N300+N309+N318","v":4221134},null,null,{"$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":3666825},{"$f":"+U246+U255+U264+U273+U282+U291+U300+U309+U318","v":554309},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y331)","v":0},null,322]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323]
["Colorado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,"I-4","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$333","v":0},{"$f":"+Adjustments!W334","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$1274,Y334)","v":0},null,{"$f":"Y333+1","v":325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,326]
[null,null,null,null,null,null,{"$f":"+Adjustments!W336","v":0},null,{"$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$7,3,FALSE)*I336","v":0},null,null,null,null,null,null,null,null,null,null,327]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$337","v":0},{"$f":"+Adjustments!W338","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$1274,Y338)","v":0},null,329]
[null,null,"Total Revenue",null,null,{"$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$1274,Y339)","v":0},null,330]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,331]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$340","v":0},{"$f":"+Adjustments!W341","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$1274,Y341)","v":0},null,332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,"IC","Distribution Non-Gas Rev",null,null,{"$f":"Revenue!$F$342","v":0},{"$f":"+Adjustments!W343","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$1274,Y343)","v":0},null,334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,335]
[null,null,null,null,null,null,{"$f":"+Adjustments!W345","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$7,3,FALSE)*I345","v":0},null,null,null,null,null,null,null,null,null,null,336]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,337]
[null,null,"Commodity Revenue",null,null,{"$f":"Revenue!$F$346","v":0},{"$f":"+Adjustments!W347","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$1274,Y347)","v":0},null,338]
[null,null,"Total Revenue",null,null,{"$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$1274,Y348)","v":0},null,339]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340]
[null,null,"Total Dth",null,null,{"$f":"Revenue!$F$349","v":0},{"$f":"+Adjustments!W350","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$1274,Y350)","v":0},null,341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,342]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343]
[null,null,"Distribution Non-Gas Rev",null,null,{"$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$1274,Y353)","v":0},null,344]
[null,null,"Commodity Revenue",null,null,{"$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$1274,Y354)","v":0},null,345]
[null,null,"Total Colorado Revenue",null,null,{"$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$1274,Y355)","v":0},null,346]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,347]
[null,null,"Sales Dth",null,null,{"$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$1274,Y357)","v":0},null,348]
[null,null,"Transportation Dth",null,null,{"$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$1274,Y358)","v":0},null,349]
[null,null,"Total Colorado Dth",null,null,{"$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$1274,Y359)","v":0},null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,351]
["System Total Tariff Sales and Revenue",null,null,null,null,{"$f":"+F363+F365","v":415353480.35578376},{"$f":"+G363+G365","v":-8703278.0357838124},{"$f":"+H363+H365","v":0},{"$f":"+I363+I365","v":406650202.31999993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,352]
[null,"SystemTotal Tariff Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F200+F229+F323+F353","v":415206386.57578379},{"$f":"G200+G229+G323+G353","v":-8718567.9557838123},{"$f":"H200+H229+H323+H353","v":0},{"$f":"I200+I229+I323+I353","v":406487818.61999995},null,null,null,{"$f":"M200+M229+M323+M353","v":393293595.81999993},{"$f":"N200+N229+N323+N353","v":13247268.049999997},null,null,{"$f":"Q200+Q229+Q323+Q353","v":393293595.81999993},{"$f":"R200+R229+R323+R353","v":0},null,{"$f":"T200+T229+T323+T353","v":13194222.799999997},{"$f":"U200+U229+U323+U353","v":53045.25},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y363)","v":393293595.81999993},null,354]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F201+F230+F324","v":83709880.818547681},{"$f":"G201+G230+G324","v":-419780.82000000012},{"$f":"H201+H230+H324","v":0},{"$f":"I201+I230+I324","v":83290099.998547673},null,null,null,{"$f":"M201+M230+M324","v":83266228.688547671},{"$f":"N201+N230+N324","v":23871.31},null,null,{"$f":"Q201+Q230+Q324","v":0},{"$f":"R201+R230+R324","v":83266228.688547671},null,{"$f":"T201+T230+T324","v":0},{"$f":"U201+U230+U324","v":23871.31},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y364)","v":0},null,355]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F325","v":147093.77999999997},{"$f":"G325","v":15289.920000000024},{"$f":"H325","v":0},{"$f":"I325","v":162383.70000000001},null,null,null,{"$f":"M325","v":0},{"$f":"N325","v":162383.69999999998},null,null,{"$f":"Q325","v":0},{"$f":"R325","v":0},null,{"$f":"T325","v":0},{"$f":"U325","v":162383.69999999998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y365)","v":0},null,356]
[null,null,"Commodity Revenue",null,null,{"$f":"F202+F231+F326+F354","v":405241606.91566861},{"$f":"G202+G231+G326+G354","v":1925908.7167078},{"$f":"H202+H231+H326+H354","v":0},{"$f":"I202+I231+I326+I354","v":407167515.63237637},null,null,null,{"$f":"M202+M231+M326+M354","v":389764631.37237638},{"$f":"N202+N231+N326+N354","v":17402884.260000002},null,null,{"$f":"Q202+Q231+Q326+Q354","v":0},{"$f":"R202+R231+R326+R354","v":389764631.37237638},null,{"$f":"T202+T231+T326+T354","v":0},{"$f":"U202+U231+U326+U354","v":17402884.260000002},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y366)","v":0},null,357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"F203+F232+F327+F355","v":904304968.08999991},{"$f":"G203+G232+G327+G355","v":-7197150.1390760131},{"$f":"H203+H232+H327+H355","v":0},{"$f":"I203+I232+I327+I355","v":897107817.95092404},null,null,null,{"$f":"M203+M232+M327+M355","v":866324455.88092399},{"$f":"N203+N232+N327+N355","v":30783362.07},null,null,{"$f":"Q203+Q232+Q327+Q355","v":393293595.81999993},{"$f":"R203+R232+R327+R355","v":473030860.06092399},null,{"$f":"T203+T232+T327+T355","v":13194222.799999997},{"$f":"U203+U232+U327+U355","v":17589139.27},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y368)","v":393293595.81999993},null,359]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,360]
[null,null,"Sales Dth",null,null,{"$f":"F205+F234+F329+F357","v":110365782.638},6576084.3619999979,0,116941867,null,null,null,{"$f":"M205+M234+M329+M357","v":113142659},3799208,null,null,{"$f":"Q205+Q234+Q329+Q357","v":113142659},0,null,{"$f":"T205+T234+T329+T357","v":3666825},132383,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y370)","v":113142659},null,361]
[null,null,"Transportation Dth",null,null,97116172.5,321890.5,0,97438063,null,null,null,97016137,421926,null,null,97016137,0,null,0,421926,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y371)","v":97016137},null,362]
[null,null,"SystemTotal Dth",null,null,207481955.13800001,6897974.8619999997,0,214379930,null,null,null,210158796,4221134,null,null,210158796,0,null,3666825,554309,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y372)","v":210158796},null,363]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,365]
["OTHER OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,368]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369]
[483,"Sales For Resale \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$15","v":652842.28437500005},{"$f":"+Adjustments!W380","v":0},null,{"$f":"SUM($F$380:$H$380)","v":652842.28437500005},null,null,"Utah",{"$f":"VLOOKUP($L380,$L$2:$N$7,2,FALSE)*I380","v":652842.28437500005},{"$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},{"$f":"IF(P380=\"PT\",M380,IF(P380=\"G\",0,ERR))","v":652842.28437500005},"PT",{"$f":"IF(S380=\"G\",N380,IF(S380=\"PT\",0,ERR))","v":0},{"$f":"IF(S380=\"PT\",N380,IF(S380=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y380)","v":0},null,371]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$16","v":23475.725624999981},{"$f":"+Adjustments!W381","v":0},null,{"$f":"SUM($F$381:$H$381)","v":23475.725624999981},null,null,"Wyoming",{"$f":"VLOOKUP($L381,$L$2:$N$7,2,FALSE)*I381","v":0},{"$f":"VLOOKUP($L381,$L$2:$N$7,3,FALSE)*I381","v":23475.725624999981},null,"PT",{"$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},{"$f":"IF(S381=\"PT\",N381,IF(S381=\"G\",0,ERR))","v":23475.725624999981},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y381)","v":0},null,372]
[null,null,"Total",null,null,{"$f":"SUM(F380:F381)","v":676318.01},{"$f":"SUM(G380:G381)","v":0},{"$f":"SUM(H380:H381)","v":0},{"$f":"SUM(I380:I381)","v":676318.01},null,null,null,{"$f":"SUM(M380:M381)","v":652842.28437500005},{"$f":"SUM(N380:N381)","v":23475.725624999981},null,null,{"$f":"SUM(Q380:Q381)","v":0},{"$f":"SUM(R380:R381)","v":652842.28437500005},null,{"$f":"SUM(T380:T381)","v":0},{"$f":"SUM(U380:U381)","v":23475.725624999981},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y382)","v":0},null,373]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,374]
[487,"Interest on Past Due Accounts",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$20","v":612994.52287400013},{"$f":"+Adjustments!W385","v":0},null,{"$f":"SUM($F$385:$H$385)","v":612994.52287400013},null,null,"Utah",{"$f":"VLOOKUP($L385,$L$2:$N$7,2,FALSE)*I385","v":612994.52287400013},{"$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":612994.52287400013},{"$f":"IF(P385=\"PT\",M385,IF(P385=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S385=\"G\",N385,IF(S385=\"PT\",0,ERR))","v":0},{"$f":"IF(S385=\"PT\",N385,IF(S385=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y385)","v":612994.52287400013},null,376]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$21","v":22136.177125999959},{"$f":"+Adjustments!W386","v":0},null,{"$f":"SUM($F$386:$H$386)","v":22136.177125999959},null,null,"Wyoming",{"$f":"VLOOKUP($L386,$L$2:$N$7,2,FALSE)*I386","v":0},{"$f":"VLOOKUP($L386,$L$2:$N$7,3,FALSE)*I386","v":22136.177125999959},null,"G",{"$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":22136.177125999959},{"$f":"IF(S386=\"PT\",N386,IF(S386=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y386)","v":0},null,377]
[null,null,"Total",null,null,{"$f":"SUM(F385:F386)","v":635130.70000000007},{"$f":"SUM(G385:G386)","v":0},{"$f":"SUM(H385:H386)","v":0},{"$f":"SUM(I385:I386)","v":635130.70000000007},null,null,null,{"$f":"SUM(M385:M386)","v":612994.52287400013},{"$f":"SUM(N385:N386)","v":22136.177125999959},null,null,{"$f":"SUM(Q385:Q386)","v":612994.52287400013},{"$f":"SUM(R385:R386)","v":0},null,{"$f":"SUM(T385:T386)","v":22136.177125999959},{"$f":"SUM(U385:U386)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y387)","v":612994.52287400013},null,378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,379]
[4860,"NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,380]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$25","v":2614466.2137999996},{"$f":"+Adjustments!W390","v":0},null,{"$f":"SUM($F$390:$H$390)","v":2614466.2137999996},null,null,"Utah",{"$f":"VLOOKUP($L390,$L$2:$N$7,2,FALSE)*I390","v":2614466.2137999996},{"$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":2614466.2137999996},{"$f":"IF(P390=\"PT\",M390,IF(P390=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S390=\"G\",N390,IF(S390=\"PT\",0,ERR))","v":0},{"$f":"IF(S390=\"PT\",N390,IF(S390=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y390)","v":2614466.2137999996},null,381]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$26","v":94434.786199999973},{"$f":"+Adjustments!W391","v":0},null,{"$f":"SUM($F$391:$H$391)","v":94434.786199999973},null,null,"Wyoming",{"$f":"VLOOKUP($L391,$L$2:$N$7,2,FALSE)*I391","v":0},{"$f":"VLOOKUP($L391,$L$2:$N$7,3,FALSE)*I391","v":94434.786199999973},null,"G",{"$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":94434.786199999973},{"$f":"IF(S391=\"PT\",N391,IF(S391=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y391)","v":0},null,382]
[null,null,"Total",null,null,{"$f":"SUM(F390:F391)","v":2708900.9999999995},{"$f":"SUM(G390:G391)","v":0},{"$f":"SUM(H390:H391)","v":0},{"$f":"SUM(I390:I391)","v":2708900.9999999995},null,null,null,{"$f":"SUM(M390:M391)","v":2614466.2137999996},{"$f":"SUM(N390:N391)","v":94434.786199999973},null,null,{"$f":"SUM(Q390:Q391)","v":2614466.2137999996},{"$f":"SUM(R390:R391)","v":0},null,{"$f":"SUM(T390:T391)","v":94434.786199999973},{"$f":"SUM(U390:U391)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y392)","v":2614466.2137999996},null,383]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,384]
[4861,"NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,385]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$30","v":0},{"$f":"+Adjustments!W395","v":0},null,{"$f":"SUM($F$395:$H$395)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L395,$L$2:$N$7,2,FALSE)*I395","v":0},{"$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":0},{"$f":"IF(P395=\"PT\",M395,IF(P395=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S395=\"G\",N395,IF(S395=\"PT\",0,ERR))","v":0},{"$f":"IF(S395=\"PT\",N395,IF(S395=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y395)","v":0},null,386]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$31","v":0},{"$f":"+Adjustments!W396","v":0},null,{"$f":"SUM($F$396:$H$396)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L396,$L$2:$N$7,2,FALSE)*I396","v":0},{"$f":"VLOOKUP($L396,$L$2:$N$7,3,FALSE)*I396","v":0},null,"G",{"$f":"IF(P396=\"G\",M396,IF(P396=\"PT\",0,ERR))","v":0},{"$f":"IF(P396=\"PT\",M396,IF(P396=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S396=\"G\",N396,IF(S396=\"PT\",0,ERR))","v":0},{"$f":"IF(S396=\"PT\",N396,IF(S396=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y396)","v":0},null,387]
[null,null,"Total",null,null,{"$f":"SUM(F395:F396)","v":0},{"$f":"SUM(G395:G396)","v":0},{"$f":"SUM(H395:H396)","v":0},{"$f":"SUM(I395:I396)","v":0},null,null,null,{"$f":"SUM(M395:M396)","v":0},{"$f":"SUM(N395:N396)","v":0},null,null,{"$f":"SUM(Q395:Q396)","v":0},{"$f":"SUM(R395:R396)","v":0},null,{"$f":"SUM(T395:T396)","v":0},{"$f":"SUM(U395:U396)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y397)","v":0},null,388]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y397+1","v":389}]
[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,"Utah",null,"G",{"$f":"'Other Rev'!$J$35","v":0},{"$f":"+Adjustments!W400","v":0},null,{"$f":"SUM($F$400:$H$400)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L400,$L$2:$N$7,2,FALSE)*I400","v":0},{"$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":0},{"$f":"IF(P400=\"PT\",M400,IF(P400=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S400=\"G\",N400,IF(S400=\"PT\",0,ERR))","v":0},{"$f":"IF(S400=\"PT\",N400,IF(S400=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y400)","v":0},null,391]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$36","v":0},{"$f":"+Adjustments!W401","v":0},null,{"$f":"SUM($F$401:$H$401)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L401,$L$2:$N$7,2,FALSE)*I401","v":0},{"$f":"VLOOKUP($L401,$L$2:$N$7,3,FALSE)*I401","v":0},null,"G",{"$f":"IF(P401=\"G\",M401,IF(P401=\"PT\",0,ERR))","v":0},{"$f":"IF(P401=\"PT\",M401,IF(P401=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S401=\"G\",N401,IF(S401=\"PT\",0,ERR))","v":0},{"$f":"IF(S401=\"PT\",N401,IF(S401=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y401)","v":0},null,392]
[null,null,"Total",null,null,{"$f":"SUM(F400:F401)","v":0},{"$f":"SUM(G400:G401)","v":0},{"$f":"SUM(H400:H401)","v":0},{"$f":"SUM(I400:I401)","v":0},null,null,null,{"$f":"SUM(M400:M401)","v":0},{"$f":"SUM(N400:N401)","v":0},null,null,{"$f":"SUM(Q400:Q401)","v":0},{"$f":"SUM(R400:R401)","v":0},null,{"$f":"SUM(T400:T401)","v":0},{"$f":"SUM(U400:U401)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y402)","v":0},null,393]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,394]
["488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,395]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$40","v":0},{"$f":"+Adjustments!W405","v":0},null,{"$f":"SUM($F$405:$H$405)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L405,$L$2:$N$7,2,FALSE)*I405","v":0},{"$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":0},{"$f":"IF(P405=\"PT\",M405,IF(P405=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S405=\"G\",N405,IF(S405=\"PT\",0,ERR))","v":0},{"$f":"IF(S405=\"PT\",N405,IF(S405=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y405)","v":0},null,396]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$41","v":0},{"$f":"+Adjustments!W406","v":0},null,{"$f":"SUM($F$406:$H$406)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L406,$L$2:$N$7,2,FALSE)*I406","v":0},{"$f":"VLOOKUP($L406,$L$2:$N$7,3,FALSE)*I406","v":0},null,"G",{"$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":0},{"$f":"IF(S406=\"PT\",N406,IF(S406=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y406)","v":0},null,397]
[null,null,"Total",null,null,{"$f":"SUM(F405:F406)","v":0},{"$f":"SUM(G405:G406)","v":0},{"$f":"SUM(H405:H406)","v":0},{"$f":"SUM(I405:I406)","v":0},null,null,null,{"$f":"SUM(M405:M406)","v":0},{"$f":"SUM(N405:N406)","v":0},null,null,{"$f":"SUM(Q405:Q406)","v":0},{"$f":"SUM(R405:R406)","v":0},null,{"$f":"SUM(T405:T406)","v":0},{"$f":"SUM(U405:U406)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y407)","v":0},null,398]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,399]
["488002","New Premises Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$45","v":0},{"$f":"+Adjustments!W410","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$1274,Y410)","v":0},null,401]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$46","v":0},{"$f":"+Adjustments!W411","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$1274,Y411)","v":0},null,402]
[null,null,"Total",null,null,{"$f":"SUM(F410:F411)","v":0},{"$f":"SUM(G410:G411)","v":0},{"$f":"SUM(H410:H411)","v":0},{"$f":"SUM(I410:I411)","v":0},null,null,null,{"$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$1274,Y412)","v":0},null,403]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,404]
["488003","Fees for Processing Bad Checks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,405]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$50","v":0},{"$f":"+Adjustments!W415","v":0},null,{"$f":"SUM($F$415:$H$415)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L415,$L$2:$N$7,2,FALSE)*I415","v":0},{"$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":0},{"$f":"IF(P415=\"PT\",M415,IF(P415=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S415=\"G\",N415,IF(S415=\"PT\",0,ERR))","v":0},{"$f":"IF(S415=\"PT\",N415,IF(S415=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y415)","v":0},null,406]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$51","v":0},{"$f":"+Adjustments!W416","v":0},null,{"$f":"SUM($F$416:$H$416)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L416,$L$2:$N$7,2,FALSE)*I416","v":0},{"$f":"VLOOKUP($L416,$L$2:$N$7,3,FALSE)*I416","v":0},null,"G",{"$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":0},{"$f":"IF(S416=\"PT\",N416,IF(S416=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y416)","v":0},null,407]
[null,null,"Total",null,null,{"$f":"SUM(F415:F416)","v":0},{"$f":"SUM(G415:G416)","v":0},{"$f":"SUM(H415:H416)","v":0},{"$f":"SUM(I415:I416)","v":0},null,null,null,{"$f":"SUM(M415:M416)","v":0},{"$f":"SUM(N415:N416)","v":0},null,null,{"$f":"SUM(Q415:Q416)","v":0},{"$f":"SUM(R415:R416)","v":0},null,{"$f":"SUM(T415:T416)","v":0},{"$f":"SUM(U415:U416)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y417)","v":0},null,408]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,409]
["488004","BLANK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,410]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$55","v":0},{"$f":"+Adjustments!W420","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$1274,Y420)","v":0},null,411]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$56","v":0},{"$f":"+Adjustments!W421","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$1274,Y421)","v":0},null,412]
[null,null,"Total",null,null,{"$f":"SUM(F420:F421)","v":0},{"$f":"SUM(G420:G421)","v":0},{"$f":"SUM(H420:H421)","v":0},{"$f":"SUM(I420:I421)","v":0},null,null,null,{"$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$1274,Y422)","v":0},null,413]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,414]
["488005","Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,415]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$60","v":0},{"$f":"+Adjustments!W425","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$1274,Y425)","v":0},null,416]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$61","v":0},{"$f":"+Adjustments!W426","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$1274,Y426)","v":0},null,417]
[null,null,"Total",null,null,{"$f":"SUM(F425:F426)","v":0},{"$f":"SUM(G425:G426)","v":0},{"$f":"SUM(H425:H426)","v":0},{"$f":"SUM(I425:I426)","v":0},null,null,null,{"$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$1274,Y427)","v":0},null,418]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,419]
["488006","Refunds of Contributions - Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$65","v":0},{"$f":"+Adjustments!W430","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$1274,Y430)","v":0},null,421]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$66","v":0},{"$f":"+Adjustments!W431","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$1274,Y431)","v":0},null,422]
[null,null,"Total",null,null,{"$f":"SUM(F430:F431)","v":0},{"$f":"SUM(G430:G431)","v":0},{"$f":"SUM(H430:H431)","v":0},{"$f":"SUM(I430:I431)","v":0},null,null,null,{"$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$1274,Y432)","v":0},null,423]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424]
["488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$70","v":0},{"$f":"+Adjustments!W435","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$1274,Y435)","v":0},null,426]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$71","v":0},{"$f":"+Adjustments!W436","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$1274,Y436)","v":0},null,427]
[null,null,"Total",null,null,{"$f":"SUM(F435:F436)","v":0},{"$f":"SUM(G435:G436)","v":0},{"$f":"SUM(H435:H436)","v":0},{"$f":"SUM(I435:I436)","v":0},null,null,null,{"$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$1274,Y437)","v":0},null,428]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429]
["488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$75","v":0},{"$f":"+Adjustments!W440","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$1274,Y440)","v":0},null,431]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$76","v":0},{"$f":"+Adjustments!W441","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$1274,Y441)","v":0},null,432]
[null,null,"Total",null,null,{"$f":"SUM(F440:F441)","v":0},{"$f":"SUM(G440:G441)","v":0},{"$f":"SUM(H440:H441)","v":0},{"$f":"SUM(I440:I441)","v":0},null,null,null,{"$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$1274,Y442)","v":0},null,433]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434]
["488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$80","v":0},{"$f":"+Adjustments!W445","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$1274,Y445)","v":0},null,436]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$81","v":0},{"$f":"+Adjustments!W446","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$1274,Y446)","v":0},null,437]
[null,null,"Total",null,null,{"$f":"SUM(F445:F446)","v":0},{"$f":"SUM(G445:G446)","v":0},{"$f":"SUM(H445:H446)","v":0},{"$f":"SUM(I445:I446)","v":0},null,null,null,{"$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$1274,Y447)","v":0},null,438]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,439]
["488010","Misc Customer Service Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,440]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$85","v":0},{"$f":"+Adjustments!W450","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$1274,Y450)","v":0},null,441]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$86","v":0},{"$f":"+Adjustments!W451","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$1274,Y451)","v":0},null,442]
[null,null,"Total",null,null,{"$f":"SUM(F450:F451)","v":0},{"$f":"SUM(G450:G451)","v":0},{"$f":"SUM(H450:H451)","v":0},{"$f":"SUM(I450:I451)","v":0},null,null,null,{"$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$1274,Y452)","v":0},null,443]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[4891,"Capacity Release Revenues (Utah 10%)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$90","v":370157.33999999997},{"$f":"+Adjustments!W455","v":0},null,{"$f":"SUM($F$455:$H$455)","v":370157.33999999997},null,null,"Utah",{"$f":"VLOOKUP($L455,$L$2:$N$7,2,FALSE)*I455","v":370157.33999999997},{"$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":370157.33999999997},{"$f":"IF(P455=\"PT\",M455,IF(P455=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S455=\"G\",N455,IF(S455=\"PT\",0,ERR))","v":0},{"$f":"IF(S455=\"PT\",N455,IF(S455=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y455)","v":370157.33999999997},null,446]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$91","v":0},{"$f":"+Adjustments!W456","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$1274,Y456)","v":0},null,447]
[null,null,"Total",null,null,{"$f":"SUM(F455:F456)","v":370157.33999999997},{"$f":"SUM(G455:G456)","v":0},{"$f":"SUM(H455:H456)","v":0},{"$f":"SUM(I455:I456)","v":370157.33999999997},null,null,null,{"$f":"SUM(M455:M456)","v":370157.33999999997},{"$f":"SUM(N455:N456)","v":0},null,null,{"$f":"SUM(Q455:Q456)","v":370157.33999999997},{"$f":"SUM(R455:R456)","v":0},null,{"$f":"SUM(T455:T456)","v":0},{"$f":"SUM(U455:U456)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y457)","v":370157.33999999997},null,448]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,449]
[490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$95","v":3169082.2536760001},{"$f":"+Adjustments!W460","v":0},null,{"$f":"SUM($F$460:$H$460)","v":3169082.2536760001},null,null,"Utah",{"$f":"VLOOKUP($L460,$L$2:$N$7,2,FALSE)*I460","v":3169082.2536760001},{"$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},{"$f":"IF(P460=\"PT\",M460,IF(P460=\"G\",0,ERR))","v":3169082.2536760001},"PT",{"$f":"IF(S460=\"G\",N460,IF(S460=\"PT\",0,ERR))","v":0},{"$f":"IF(S460=\"PT\",N460,IF(S460=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y460)","v":0},null,451]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$96","v":119159.52632399989},{"$f":"+Adjustments!W461","v":0},null,{"$f":"SUM($F$461:$H$461)","v":119159.52632399989},null,null,"Wyoming",{"$f":"VLOOKUP($L461,$L$2:$N$7,2,FALSE)*I461","v":0},{"$f":"VLOOKUP($L461,$L$2:$N$7,3,FALSE)*I461","v":119159.52632399989},null,"PT",{"$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},{"$f":"IF(S461=\"PT\",N461,IF(S461=\"G\",0,ERR))","v":119159.52632399989},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y461)","v":0},null,452]
[null,null,"Total",null,null,{"$f":"SUM(F460:F461)","v":3288241.78},{"$f":"SUM(G460:G461)","v":0},{"$f":"SUM(H460:H461)","v":0},{"$f":"SUM(I460:I461)","v":3288241.78},null,null,null,{"$f":"SUM(M460:M461)","v":3169082.2536760001},{"$f":"SUM(N460:N461)","v":119159.52632399989},null,null,{"$f":"SUM(Q460:Q461)","v":0},{"$f":"SUM(R460:R461)","v":3169082.2536760001},null,{"$f":"SUM(T460:T461)","v":0},{"$f":"SUM(U460:U461)","v":119159.52632399989},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y462)","v":0},null,{"$f":"Y461+1","v":453}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,454]
[491,"Rev from Gas Processed by Others \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,455]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$100","v":0},{"$f":"+Adjustments!W465","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$1274,Y465)","v":0},null,456]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$101","v":0},{"$f":"+Adjustments!W466","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$1274,Y466)","v":0},null,457]
[null,null,"Total",null,null,{"$f":"SUM(F465:F466)","v":0},{"$f":"SUM(G465:G466)","v":0},{"$f":"SUM(H465:H466)","v":0},{"$f":"SUM(I465:I466)","v":0},null,null,null,{"$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$1274,Y467)","v":0},null,458]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,459]
[492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,460]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$105","v":1434796.0509810001},{"$f":"+Adjustments!W470","v":0},null,{"$f":"SUM($F$470:$H$470)","v":1434796.0509810001},null,null,"Utah",{"$f":"VLOOKUP($L470,$L$2:$N$7,2,FALSE)*I470","v":1434796.0509810001},{"$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},{"$f":"IF(P470=\"PT\",M470,IF(P470=\"G\",0,ERR))","v":1434796.0509810001},"PT",{"$f":"IF(S470=\"G\",N470,IF(S470=\"PT\",0,ERR))","v":0},{"$f":"IF(S470=\"PT\",N470,IF(S470=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y470)","v":0},null,461]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$106","v":52424.809018999993},{"$f":"+Adjustments!W471","v":0},null,{"$f":"SUM($F$471:$H$471)","v":52424.809018999993},null,null,"Wyoming",{"$f":"VLOOKUP($L471,$L$2:$N$7,2,FALSE)*I471","v":0},{"$f":"VLOOKUP($L471,$L$2:$N$7,3,FALSE)*I471","v":52424.809018999993},null,"PT",{"$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},{"$f":"IF(S471=\"PT\",N471,IF(S471=\"G\",0,ERR))","v":52424.809018999993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y471)","v":0},null,462]
[null,null,"Total",null,null,{"$f":"SUM(F470:F471)","v":1487220.86},{"$f":"SUM(G470:G471)","v":0},{"$f":"SUM(H470:H471)","v":0},{"$f":"SUM(I470:I471)","v":1487220.86},null,null,null,{"$f":"SUM(M470:M471)","v":1434796.0509810001},{"$f":"SUM(N470:N471)","v":52424.809018999993},null,null,{"$f":"SUM(Q470:Q471)","v":0},{"$f":"SUM(R470:R471)","v":1434796.0509810001},null,{"$f":"SUM(T470:T471)","v":0},{"$f":"SUM(U470:U471)","v":52424.809018999993},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y472)","v":0},null,463]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,464]
[493,"Rent From Gas Property \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$110","v":0},{"$f":"+Adjustments!W475","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$1274,Y475)","v":0},null,466]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$111","v":0},{"$f":"+Adjustments!W476","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$1274,Y476)","v":0},null,467]
[null,null,"Total",null,null,{"$f":"SUM(F475:F476)","v":0},{"$f":"SUM(G475:G476)","v":0},{"$f":"SUM(H475:H476)","v":0},{"$f":"SUM(I475:I476)","v":0},null,null,null,{"$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$1274,Y477)","v":0},null,468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469]
[495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,470]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$115","v":751898.074548},{"$f":"+Adjustments!W480","v":0},null,{"$f":"SUM($F$480:$H$480)","v":751898.074548},null,null,"Utah",{"$f":"VLOOKUP($L480,$L$2:$N$7,2,FALSE)*I480","v":751898.074548},{"$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},{"$f":"IF(P480=\"PT\",M480,IF(P480=\"G\",0,ERR))","v":751898.074548},"PT",{"$f":"IF(S480=\"G\",N480,IF(S480=\"PT\",0,ERR))","v":0},{"$f":"IF(S480=\"PT\",N480,IF(S480=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y480)","v":0},null,471]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$116","v":28400.385451999999},{"$f":"+Adjustments!W481","v":0},null,{"$f":"SUM($F$481:$H$481)","v":28400.385451999999},null,null,"Wyoming",{"$f":"VLOOKUP($L481,$L$2:$N$7,2,FALSE)*I481","v":0},{"$f":"VLOOKUP($L481,$L$2:$N$7,3,FALSE)*I481","v":28400.385451999999},null,"G",{"$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":28400.385451999999},{"$f":"IF(S481=\"PT\",N481,IF(S481=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y481)","v":0},null,472]
[null,null,"Total",null,null,{"$f":"SUM(F480:F481)","v":780298.46},{"$f":"SUM(G480:G481)","v":0},{"$f":"SUM(H480:H481)","v":0},{"$f":"SUM(I480:I481)","v":780298.46},null,null,null,{"$f":"SUM(M480:M481)","v":751898.074548},{"$f":"SUM(N480:N481)","v":28400.385451999999},null,null,{"$f":"SUM(Q480:Q481)","v":0},{"$f":"SUM(R480:R481)","v":751898.074548},null,{"$f":"SUM(T480:T481)","v":28400.385451999999},{"$f":"SUM(U480:U481)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y482)","v":0},null,473]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,474]
[4951,"Overriding Royalties from Celsius \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,475]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$120","v":4728181.8357969997},{"$f":"+Adjustments!W485","v":0},null,{"$f":"SUM($F$485:$H$485)","v":4728181.8357969997},null,null,"Utah",{"$f":"VLOOKUP($L485,$L$2:$N$7,2,FALSE)*I485","v":4728181.8357969997},{"$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},{"$f":"IF(P485=\"PT\",M485,IF(P485=\"G\",0,ERR))","v":4728181.8357969997},"PT",{"$f":"IF(S485=\"G\",N485,IF(S485=\"PT\",0,ERR))","v":0},{"$f":"IF(S485=\"PT\",N485,IF(S485=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y485)","v":0},null,476]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$121","v":178884.38420299991},{"$f":"+Adjustments!W486","v":0},null,{"$f":"SUM($F$486:$H$486)","v":178884.38420299991},null,null,"Wyoming",{"$f":"VLOOKUP($L486,$L$2:$N$7,2,FALSE)*I486","v":0},{"$f":"VLOOKUP($L486,$L$2:$N$7,3,FALSE)*I486","v":178884.38420299991},null,"PT",{"$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},{"$f":"IF(S486=\"PT\",N486,IF(S486=\"G\",0,ERR))","v":178884.38420299991},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y486)","v":0},null,477]
[null,null,"Total",null,null,{"$f":"SUM(F485:F486)","v":4907066.22},{"$f":"SUM(G485:G486)","v":0},{"$f":"SUM(H485:H486)","v":0},{"$f":"SUM(I485:I486)","v":4907066.22},null,null,null,{"$f":"SUM(M485:M486)","v":4728181.8357969997},{"$f":"SUM(N485:N486)","v":178884.38420299991},null,null,{"$f":"SUM(Q485:Q486)","v":0},{"$f":"SUM(R485:R486)","v":4728181.8357969997},null,{"$f":"SUM(T485:T486)","v":0},{"$f":"SUM(U485:U486)","v":178884.38420299991},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y487)","v":0},null,478]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,479]
[4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,480]
[null,null,"Utah",null,"PT",{"$f":"'Other Rev'!$J$125","v":95481.314700000003},{"$f":"+Adjustments!W490","v":0},null,{"$f":"SUM($F$490:$H$490)","v":95481.314700000003},null,null,"Utah",{"$f":"VLOOKUP($L490,$L$2:$N$7,2,FALSE)*I490","v":95481.314700000003},{"$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},{"$f":"IF(P490=\"PT\",M490,IF(P490=\"G\",0,ERR))","v":95481.314700000003},"PT",{"$f":"IF(S490=\"G\",N490,IF(S490=\"PT\",0,ERR))","v":0},{"$f":"IF(S490=\"PT\",N490,IF(S490=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y490)","v":0},null,481]
[null,null,"Wyoming",null,"PT",{"$f":"'Other Rev'!$J$126","v":3318.685300000001},{"$f":"+Adjustments!W491","v":0},null,{"$f":"SUM($F$491:$H$491)","v":3318.685300000001},null,null,"Wyoming",{"$f":"VLOOKUP($L491,$L$2:$N$7,2,FALSE)*I491","v":0},{"$f":"VLOOKUP($L491,$L$2:$N$7,3,FALSE)*I491","v":3318.685300000001},null,"PT",{"$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},{"$f":"IF(S491=\"PT\",N491,IF(S491=\"G\",0,ERR))","v":3318.685300000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y491)","v":0},null,482]
[null,null,"Total",null,null,{"$f":"SUM(F490:F491)","v":98800},{"$f":"SUM(G490:G491)","v":0},{"$f":"SUM(H490:H491)","v":0},{"$f":"SUM(I490:I491)","v":98800},null,null,null,{"$f":"SUM(M490:M491)","v":95481.314700000003},{"$f":"SUM(N490:N491)","v":3318.685300000001},null,null,{"$f":"SUM(Q490:Q491)","v":0},{"$f":"SUM(R490:R491)","v":95481.314700000003},null,{"$f":"SUM(T490:T491)","v":0},{"$f":"SUM(U490:U491)","v":3318.685300000001},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y492)","v":0},null,483]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,484]
["496","EDIT Amort",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485]
[null,null,"Utah",null,"G",{"$f":"'Other Rev'!$J$130","v":0},{"$f":"+Adjustments!W495","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$1274,Y495)","v":0},null,486]
[null,null,"Wyoming",null,"G",{"$f":"'Other Rev'!$J$131","v":0},{"$f":"+Adjustments!W496","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$1274,Y496)","v":0},null,487]
[null,null,"Total",null,null,{"$f":"SUM(F495:F496)","v":0},{"$f":"SUM(G495:G496)","v":0},{"$f":"SUM(H495:H496)","v":0},{"$f":"SUM(I495:I496)","v":0},null,null,null,{"$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$1274,Y497)","v":0},null,488]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489]
["System Total Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,490]
[null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,491]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"F380+F460+F465+F470+F475+F480+F485+F490","v":10832281.814077001},{"$f":"G380+G460+G465+G470+G475+G480+G485+G490","v":0},{"$f":"H380+H460+H465+H470+H475+H480+H485+H490","v":0},{"$f":"I380+I460+I465+I470+I475+I480+I485+I490","v":10832281.814077001},null,null,null,{"$f":"M380+M460+M465+M470+M475+M480+M485+M490","v":10832281.814077001},{"$f":"N380+N460+N465+N470+N475+N480+N485+N490","v":0},null,null,{"$f":"Q380+Q460+Q465+Q470+Q475+Q480+Q485+Q490","v":0},{"$f":"R380+R460+R465+R470+R475+R480+R485+R490","v":10832281.814077001},null,{"$f":"T380+T460+T465+T470+T475+T480+T485+T490","v":0},{"$f":"U380+U460+U465+U470+U475+U480+U485+U490","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y501)","v":0},null,492]
[null,null,"General Other Revenues",null,null,{"$f":"+F495+F455+F450+F445+F440+F435+F430+F425+F420+F415+F410+F405+F400+F395+F390+F385","v":3597618.0766739994},{"$f":"+G495+G455+G450+G445+G440+G435+G430+G425+G420+G415+G410+G405+G400+G395+G390+G385","v":0},{"$f":"+H495+H455+H450+H445+H440+H435+H430+H425+H420+H415+H410+H405+H400+H395+H390+H385","v":0},{"$f":"+I495+I455+I450+I445+I440+I435+I430+I425+I420+I415+I410+I405+I400+I395+I390+I385","v":3597618.0766739994},null,null,null,{"$f":"+M495+M455+M450+M445+M440+M435+M430+M425+M420+M415+M410+M405+M400+M395+M390+M385","v":3597618.0766739994},{"$f":"+N495+N455+N450+N445+N440+N435+N430+N425+N420+N415+N410+N405+N400+N395+N390+N385","v":0},null,null,{"$f":"+Q495+Q455+Q450+Q445+Q440+Q435+Q430+Q425+Q420+Q415+Q410+Q405+Q400+Q395+Q390+Q385","v":3597618.0766739994},{"$f":"+R495+R455+R450+R445+R440+R435+R430+R425+R420+R415+R410+R405+R400+R395+R390+R385","v":0},null,{"$f":"+T495+T455+T450+T445+T440+T435+T430+T425+T420+T415+T410+T405+T400+T395+T390+T385","v":0},{"$f":"+U495+U455+U450+U445+U440+U435+U430+U425+U420+U415+U410+U405+U400+U395+U390+U385","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y502)","v":3597618.0766739994},null,493]
[null,null,"Utah Total Other Revenues",null,null,{"$f":"F380+F385+F390+F395+F400+F405+F410+F415+F420+F425+F430+F435+F440+F445+F450+F455+F460+F465+F470+F475+F480+F485+F490+F495","v":14429899.890751},{"$f":"G380+G385+G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495","v":0},{"$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},{"$f":"I380+I385+I390+I395+I400+I405+I410+I415+I420+I425+I430+I435+I440+I445+I450+I455+I460+I465+I470+I475+I480+I485+I490+I495","v":14429899.890751},null,null,null,{"$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":14429899.890751},{"$f":"N380+N385+N390+N395+N400+N405+N410+N415+N420+N425+N430+N435+N440+N445+N450+N455+N460+N465+N470+N475+N480+N485+N490+N495","v":0},null,null,{"$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":3597618.0766739994},{"$f":"R380+R385+R390+R395+R400+R405+R410+R415+R420+R425+R430+R435+R440+R445+R450+R455+R460+R465+R470+R475+R480+R485+R490+R495","v":10832281.814077001},null,{"$f":"T380+T385+T390+T395+T400+T405+T410+T415+T420+T425+T430+T435+T440+T445+T450+T455+T460+T465+T470+T475+T480+T485+T490+T495","v":0},{"$f":"U380+U385+U390+U395+U400+U405+U410+U415+U420+U425+U430+U435+U440+U445+U450+U455+U460+U465+U470+U475+U480+U485+U490+U495","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y503)","v":3597618.0766739994},null,494]
[null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,495]
[null,null,"Pass-Through Other Revenues",null,null,{"$f":"+F491+F486+F471+F461+F381","v":377263.13047099975},{"$f":"+G491+G486+G471+G461+G381","v":0},{"$f":"+H491+H486+H471+H461+H381","v":0},{"$f":"+I491+I486+I471+I461+I381","v":377263.13047099975},null,null,null,{"$f":"+M491+M486+M471+M461+M381","v":0},{"$f":"+N491+N486+N471+N461+N381","v":377263.13047099975},null,null,{"$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},{"$f":"+U491+U486+U471+U461+U381","v":377263.13047099975},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y505)","v":0},null,496]
[null,null,"General Other Revenues",null,null,{"$f":"+F496+F481+F476+F466+F456+F451+F446+F431+F426+F421+F416+F411+F406+F401+F396+F391+F386","v":144971.34877799993},{"$f":"+G496+G481+G476+G466+G456+G451+G446+G431+G426+G421+G416+G411+G406+G401+G396+G391+G386","v":0},{"$f":"+H496+H481+H476+H466+H456+H451+H446+H431+H426+H421+H416+H411+H406+H401+H396+H391+H386","v":0},{"$f":"+I496+I481+I476+I466+I456+I451+I446+I431+I426+I421+I416+I411+I406+I401+I396+I391+I386","v":144971.34877799993},null,null,null,{"$f":"+M496+M481+M476+M466+M456+M451+M446+M431+M426+M421+M416+M411+M406+M401+M396+M391+M386","v":0},{"$f":"+N496+N481+N476+N466+N456+N451+N446+N431+N426+N421+N416+N411+N406+N401+N396+N391+N386","v":144971.34877799993},null,null,{"$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":144971.34877799993},{"$f":"+U496+U481+U476+U466+U456+U451+U446+U431+U426+U421+U416+U411+U406+U401+U396+U391+U386","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y506)","v":0},null,497]
[null,null,"Wyoming Total Other Revenues",null,null,{"$f":"F381+F386+F391+F396+F401+F406+F411+F416+F421+F426+F431+F436+F441+F446+F451+F456+F461+F466+F471+F476+F481+F486+F491+F496","v":522234.47924899973},{"$f":"G381+G386+G391+G396+G401+G406+G411+G416+G421+G426+G431+G436+G441+G446+G451+G456+G461+G466+G471+G476+G481+G486+G491+G496","v":0},{"$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},{"$f":"I381+I386+I391+I396+I401+I406+I411+I416+I421+I426+I431+I436+I441+I446+I451+I456+I461+I466+I471+I476+I481+I486+I491+I496","v":522234.47924899973},null,null,null,{"$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},{"$f":"N381+N386+N391+N396+N401+N406+N411+N416+N421+N426+N431+N436+N441+N446+N451+N456+N461+N466+N471+N476+N481+N486+N491+N496","v":522234.47924899973},null,null,{"$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":144971.34877799993},{"$f":"U381+U386+U391+U396+U401+U406+U411+U416+U421+U426+U431+U436+U441+U446+U451+U456+U461+U466+U471+U476+U481+U486+U491+U496","v":377263.13047099975},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y507)","v":0},null,498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,499]
[null,"System Total Other Revenue",null,null,null,{"$f":"F382+F387+F392+F397+F402+F407+F412+F417+F422+F427+F432+F437+F442+F447+F452+F457+F462+F467+F472+F477+F482+F487+F492+F497","v":14952134.369999997},{"$f":"G382+G387+G392+G397+G402+G407+G412+G417+G422+G427+G432+G437+G442+G447+G452+G457+G462+G467+G472+G477+G482+G487+G492+G497","v":0},{"$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},{"$f":"I382+I387+I392+I397+I402+I407+I412+I417+I422+I427+I432+I437+I442+I447+I452+I457+I462+I467+I472+I477+I482+I487+I492+I497","v":14952134.369999997},null,null,null,{"$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":14429899.890751},{"$f":"N382+N387+N392+N397+N402+N407+N412+N417+N422+N427+N432+N437+N442+N447+N452+N457+N462+N467+N472+N477+N482+N487+N492+N497","v":522234.47924899973},null,null,{"$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":3597618.0766739994},{"$f":"R382+R387+R392+R397+R402+R407+R412+R417+R422+R427+R432+R437+R442+R447+R452+R457+R462+R467+R472+R477+R482+R487+R492+R497","v":10832281.814077001},null,{"$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":144971.34877799993},{"$f":"U382+U387+U392+U397+U402+U407+U412+U417+U422+U427+U432+U437+U442+U447+U452+U457+U462+U467+U472+U477+U482+U487+U492+U497","v":377263.13047099975},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y509)","v":3597618.0766739994},null,500]
[null,null,null,{"$f":"+F502+F506","v":3742589.4254519995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[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]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,null,{"$f":"F368+F509","v":919257102.45999992},{"$f":"G368+G509","v":-7197150.1390760131},{"$f":"H368+H509","v":0},{"$f":"I368+I509","v":912059952.32092404},null,null,null,{"$f":"M368+M509","v":880754355.77167499},{"$f":"N368+N509","v":31305596.549249001},null,null,{"$f":"Q368+Q509","v":396891213.89667392},{"$f":"R368+R509","v":483863141.87500101},null,{"$f":"T368+T509","v":13339194.148777997},{"$f":"U368+U509","v":17966402.400470998},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y512)","v":396891213.89667392},null,503]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,504]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,505]
["UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,506]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,507]
["GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,508]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,509]
[null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,510]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,511]
[758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G16","v":19339122.024096001},{"$f":"+Adjustments!W521","v":0},null,{"$f":"SUM($F$522:$H$522)","v":19339122.024096001},null,null,"Utah",{"$f":"VLOOKUP($L522,$L$2:$N$7,2,FALSE)*I522","v":19339122.024096001},{"$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},{"$f":"IF(P522=\"PT\",M522,IF(P522=\"G\",0,ERR))","v":19339122.024096001},"PT",{"$f":"IF(S522=\"G\",N522,IF(S522=\"PT\",0,ERR))","v":0},{"$f":"IF(S522=\"PT\",N522,IF(S522=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y522)","v":0},null,513]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G17","v":708332.37590399943},{"$f":"+Adjustments!W522","v":0},null,{"$f":"SUM($F$523:$H$523)","v":708332.37590399943},null,null,"Wyoming",{"$f":"VLOOKUP($L523,$L$2:$N$7,2,FALSE)*I523","v":0},{"$f":"VLOOKUP($L523,$L$2:$N$7,3,FALSE)*I523","v":708332.37590399943},null,"PT",{"$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},{"$f":"IF(S523=\"PT\",N523,IF(S523=\"G\",0,ERR))","v":708332.37590399943},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y523)","v":0},null,514]
[null,null,"Total",null,null,{"$f":"SUM(F522:F523)","v":20047454.399999999},{"$f":"SUM(G522:G523)","v":0},{"$f":"SUM(H522:H523)","v":0},{"$f":"SUM(I522:I523)","v":20047454.399999999},null,null,null,{"$f":"SUM(M522:M523)","v":19339122.024096001},{"$f":"SUM(N522:N523)","v":708332.37590399943},null,null,{"$f":"SUM(Q522:Q523)","v":0},{"$f":"SUM(R522:R523)","v":19339122.024096001},null,{"$f":"SUM(T522:T523)","v":0},{"$f":"SUM(U522:U523)","v":708332.37590399943},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y524)","v":0},null,515]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,516]
["7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y525+1","v":517}]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G21","v":0},{"$f":"+Adjustments!W526","v":0},null,{"$f":"SUM($F$527:$H$527)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L527,$L$2:$N$7,2,FALSE)*I527","v":0},{"$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},{"$f":"IF(P527=\"PT\",M527,IF(P527=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S527=\"G\",N527,IF(S527=\"PT\",0,ERR))","v":0},{"$f":"IF(S527=\"PT\",N527,IF(S527=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y527)","v":0},null,518]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G22","v":0},{"$f":"+Adjustments!W527","v":0},null,{"$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$1274,Y528)","v":0},null,519]
[null,null,"Total",null,null,{"$f":"SUM(F527:F528)","v":0},{"$f":"SUM(G527:G528)","v":0},{"$f":"SUM(H527:H528)","v":0},{"$f":"SUM(I527:I528)","v":0},null,null,null,{"$f":"SUM(M527:M528)","v":0},{"$f":"SUM(N527:N528)","v":0},null,null,{"$f":"SUM(Q527:Q528)","v":0},{"$f":"SUM(R527:R528)","v":0},null,{"$f":"SUM(T527:T528)","v":0},{"$f":"SUM(U527:U528)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y529)","v":0},null,520]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,521]
[759,"Gath by Others, GRI & ACA  -  Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G26","v":16387104.514154997},{"$f":"+Adjustments!W531","v":0},null,{"$f":"SUM($F$532:$H$532)","v":16387104.514154997},null,null,"Utah",{"$f":"VLOOKUP($L532,$L$2:$N$7,2,FALSE)*I532","v":16387104.514154997},{"$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},{"$f":"IF(P532=\"PT\",M532,IF(P532=\"G\",0,ERR))","v":16387104.514154997},"PT",{"$f":"IF(S532=\"G\",N532,IF(S532=\"PT\",0,ERR))","v":0},{"$f":"IF(S532=\"PT\",N532,IF(S532=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y532)","v":0},null,523]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G27","v":581907.29584499972},{"$f":"+Adjustments!W532","v":0},null,{"$f":"SUM($F$533:$H$533)","v":581907.29584499972},null,null,"Wyoming",{"$f":"VLOOKUP($L533,$L$2:$N$7,2,FALSE)*I533","v":0},{"$f":"VLOOKUP($L533,$L$2:$N$7,3,FALSE)*I533","v":581907.29584499972},null,"PT",{"$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},{"$f":"IF(S533=\"PT\",N533,IF(S533=\"G\",0,ERR))","v":581907.29584499972},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y533)","v":0},null,524]
[null,null,"Total",null,null,{"$f":"SUM(F532:F533)","v":16969011.809999995},{"$f":"SUM(G532:G533)","v":0},{"$f":"SUM(H532:H533)","v":0},{"$f":"SUM(I532:I533)","v":16969011.809999995},null,null,null,{"$f":"SUM(M532:M533)","v":16387104.514154997},{"$f":"SUM(N532:N533)","v":581907.29584499972},null,null,{"$f":"SUM(Q532:Q533)","v":0},{"$f":"SUM(R532:R533)","v":16387104.514154997},null,{"$f":"SUM(T532:T533)","v":0},{"$f":"SUM(U532:U533)","v":581907.29584499972},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y534)","v":0},null,525]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,526]
[759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527]
[null,null,"Utah",null,"G",{"$f":"EXPENSES!G31","v":0},{"$f":"+Adjustments!W536","v":0},null,{"$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$1274,Y537)","v":0},null,528]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G34","v":0},{"$f":"+Adjustments!W537","v":0},null,{"$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$1274,Y538)","v":0},null,529]
[null,null,"Total",null,null,{"$f":"SUM(F537:F538)","v":0},{"$f":"SUM(G537:G538)","v":0},{"$f":"SUM(H537:H538)","v":0},{"$f":"SUM(I537:I538)","v":0},null,null,null,{"$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$1274,Y539)","v":0},null,530]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,531]
[800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G38","v":0},{"$f":"+Adjustments!W541","v":0},null,{"$f":"SUM($F$542:$H$542)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L542,$L$2:$N$7,2,FALSE)*I542","v":0},{"$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},{"$f":"IF(P542=\"PT\",M542,IF(P542=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S542=\"G\",N542,IF(S542=\"PT\",0,ERR))","v":0},{"$f":"IF(S542=\"PT\",N542,IF(S542=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y542)","v":0},null,533]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G39","v":0},{"$f":"+Adjustments!W542","v":0},null,{"$f":"SUM($F$543:$H$543)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L543,$L$2:$N$7,2,FALSE)*I543","v":0},{"$f":"VLOOKUP($L543,$L$2:$N$7,3,FALSE)*I543","v":0},null,"PT",{"$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},{"$f":"IF(S543=\"PT\",N543,IF(S543=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y543)","v":0},null,534]
[null,null,"Total",null,null,{"$f":"SUM(F542:F543)","v":0},{"$f":"SUM(G542:G543)","v":0},{"$f":"SUM(H542:H543)","v":0},{"$f":"SUM(I542:I543)","v":0},null,null,null,{"$f":"SUM(M542:M543)","v":0},{"$f":"SUM(N542:N543)","v":0},null,null,{"$f":"SUM(Q542:Q543)","v":0},{"$f":"SUM(R542:R543)","v":0},null,{"$f":"SUM(T542:T543)","v":0},{"$f":"SUM(U542:U543)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y544)","v":0},null,535]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,536]
[801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G43","v":0},{"$f":"+Adjustments!W546","v":0},null,{"$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$1274,Y547)","v":0},null,538]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G44","v":0},{"$f":"+Adjustments!W547","v":0},null,{"$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$1274,Y548)","v":0},null,539]
[null,null,"Total",null,null,{"$f":"SUM(F547:F548)","v":0},{"$f":"SUM(G547:G548)","v":0},{"$f":"SUM(H547:H548)","v":0},{"$f":"SUM(I547:I548)","v":0},null,null,null,{"$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$1274,Y549)","v":0},null,540]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,541]
[802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G48","v":0},{"$f":"+Adjustments!W551","v":0},null,{"$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$1274,Y552)","v":0},null,543]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G49","v":0},{"$f":"+Adjustments!W552","v":0},null,{"$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$1274,Y553)","v":0},null,544]
[null,null,"Total",null,null,{"$f":"SUM(F552:F553)","v":0},{"$f":"SUM(G552:G553)","v":0},{"$f":"SUM(H552:H553)","v":0},{"$f":"SUM(I552:I553)","v":0},null,null,null,{"$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$1274,Y554)","v":0},null,545]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,546]
[803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G53","v":123703113.71487999},{"$f":"+Adjustments!W556","v":0},null,{"$f":"SUM($F$557:$H$557)","v":123703113.71487999},null,null,"Utah",{"$f":"VLOOKUP($L557,$L$2:$N$7,2,FALSE)*I557","v":123703113.71487999},{"$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},{"$f":"IF(P557=\"PT\",M557,IF(P557=\"G\",0,ERR))","v":123703113.71487999},"PT",{"$f":"IF(S557=\"G\",N557,IF(S557=\"PT\",0,ERR))","v":0},{"$f":"IF(S557=\"PT\",N557,IF(S557=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y557)","v":0},null,548]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G54","v":4364378.5951199988},{"$f":"+Adjustments!W557","v":0},null,{"$f":"SUM($F$558:$H$558)","v":4364378.5951199988},null,null,"Wyoming",{"$f":"VLOOKUP($L558,$L$2:$N$7,2,FALSE)*I558","v":0},{"$f":"VLOOKUP($L558,$L$2:$N$7,3,FALSE)*I558","v":4364378.5951199988},null,"PT",{"$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},{"$f":"IF(S558=\"PT\",N558,IF(S558=\"G\",0,ERR))","v":4364378.5951199988},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y558)","v":0},null,549]
[null,null,"Total",null,null,{"$f":"SUM(F557:F558)","v":128067492.30999999},{"$f":"SUM(G557:G558)","v":0},{"$f":"SUM(H557:H558)","v":0},{"$f":"SUM(I557:I558)","v":128067492.30999999},null,null,null,{"$f":"SUM(M557:M558)","v":123703113.71487999},{"$f":"SUM(N557:N558)","v":4364378.5951199988},null,null,{"$f":"SUM(Q557:Q558)","v":0},{"$f":"SUM(R557:R558)","v":123703113.71487999},null,{"$f":"SUM(T557:T558)","v":0},{"$f":"SUM(U557:U558)","v":4364378.5951199988},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y559)","v":0},null,550]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,551]
[804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G58","v":453166.829294},{"$f":"+Adjustments!W561","v":0},0,{"$f":"SUM($F$562:$H$562)","v":453166.829294},null,null,"Utah",{"$f":"VLOOKUP($L562,$L$2:$N$7,2,FALSE)*I562","v":453166.829294},{"$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},{"$f":"IF(P562=\"PT\",M562,IF(P562=\"G\",0,ERR))","v":453166.829294},"PT",{"$f":"IF(S562=\"G\",N562,IF(S562=\"PT\",0,ERR))","v":0},{"$f":"IF(S562=\"PT\",N562,IF(S562=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y562)","v":0},null,553]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G59","v":17878.400705999997},{"$f":"+Adjustments!W562","v":0},0,{"$f":"SUM($F$563:$H$563)","v":17878.400705999997},null,null,"Wyoming",{"$f":"VLOOKUP($L563,$L$2:$N$7,2,FALSE)*I563","v":0},{"$f":"VLOOKUP($L563,$L$2:$N$7,3,FALSE)*I563","v":17878.400705999997},null,"PT",{"$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},{"$f":"IF(S563=\"PT\",N563,IF(S563=\"G\",0,ERR))","v":17878.400705999997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y563)","v":0},null,554]
[null,null,"Total",null,null,{"$f":"SUM(F562:F563)","v":471045.23},{"$f":"SUM(G562:G563)","v":0},{"$f":"SUM(H562:H563)","v":0},{"$f":"SUM(I562:I563)","v":471045.23},null,null,null,{"$f":"SUM(M562:M563)","v":453166.829294},{"$f":"SUM(N562:N563)","v":17878.400705999997},null,null,{"$f":"SUM(Q562:Q563)","v":0},{"$f":"SUM(R562:R563)","v":453166.829294},null,{"$f":"SUM(T562:T563)","v":0},{"$f":"SUM(U562:U563)","v":17878.400705999997},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y564)","v":0},null,555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,556]
["8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G63","v":0},{"$f":"+Adjustments!W566","v":0},null,{"$f":"SUM($F$567:$H$567)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L567,$L$2:$N$7,2,FALSE)*I567","v":0},{"$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},{"$f":"IF(P567=\"PT\",M567,IF(P567=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S567=\"G\",N567,IF(S567=\"PT\",0,ERR))","v":0},{"$f":"IF(S567=\"PT\",N567,IF(S567=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y567)","v":0},null,558]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G64","v":0},{"$f":"+Adjustments!W567","v":0},null,{"$f":"SUM($F$568:$H$568)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L568,$L$2:$N$7,2,FALSE)*I568","v":0},{"$f":"VLOOKUP($L568,$L$2:$N$7,3,FALSE)*I568","v":0},null,"PT",{"$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},{"$f":"IF(S568=\"PT\",N568,IF(S568=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y568)","v":0},null,559]
[null,null,"Total",null,null,{"$f":"SUM(F567:F568)","v":0},{"$f":"SUM(G567:G568)","v":0},{"$f":"SUM(H567:H568)","v":0},{"$f":"SUM(I567:I568)","v":0},null,null,null,{"$f":"SUM(M567:M568)","v":0},{"$f":"SUM(N567:N568)","v":0},null,null,{"$f":"SUM(Q567:Q568)","v":0},{"$f":"SUM(R567:R568)","v":0},null,{"$f":"SUM(T567:T568)","v":0},{"$f":"SUM(U567:U568)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y569)","v":0},null,560]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,561]
[805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G68","v":0},{"$f":"+Adjustments!W571","v":0},null,{"$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$1274,Y572)","v":0},null,563]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G69","v":0},{"$f":"+Adjustments!W572","v":0},null,{"$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$1274,Y573)","v":0},null,564]
[null,null,"Total",null,null,{"$f":"SUM(F572:F573)","v":0},{"$f":"SUM(G572:G573)","v":0},{"$f":"SUM(H572:H573)","v":0},{"$f":"SUM(I572:I573)","v":0},null,null,null,{"$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$1274,Y574)","v":0},null,565]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,566]
["8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G73","v":21473393.133668996},{"$f":"+Adjustments!W576","v":0},null,{"$f":"SUM($F$577:$H$577)","v":21473393.133668996},null,null,"Utah",{"$f":"VLOOKUP($L577,$L$2:$N$7,2,FALSE)*I577","v":21473393.133668996},{"$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},{"$f":"IF(P577=\"PT\",M577,IF(P577=\"G\",0,ERR))","v":21473393.133668996},"PT",{"$f":"IF(S577=\"G\",N577,IF(S577=\"PT\",0,ERR))","v":0},{"$f":"IF(S577=\"PT\",N577,IF(S577=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y577)","v":0},null,568]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G74","v":700912.22633100185},{"$f":"+Adjustments!W577","v":0},null,{"$f":"SUM($F$578:$H$578)","v":700912.22633100185},null,null,"Wyoming",{"$f":"VLOOKUP($L578,$L$2:$N$7,2,FALSE)*I578","v":0},{"$f":"VLOOKUP($L578,$L$2:$N$7,3,FALSE)*I578","v":700912.22633100185},null,"PT",{"$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},{"$f":"IF(S578=\"PT\",N578,IF(S578=\"G\",0,ERR))","v":700912.22633100185},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y578)","v":0},null,569]
[null,null,"Total",null,null,{"$f":"SUM(F577:F578)","v":22174305.359999999},{"$f":"SUM(G577:G578)","v":0},{"$f":"SUM(H577:H578)","v":0},{"$f":"SUM(I577:I578)","v":22174305.359999999},null,null,null,{"$f":"SUM(M577:M578)","v":21473393.133668996},{"$f":"SUM(N577:N578)","v":700912.22633100185},null,null,{"$f":"SUM(Q577:Q578)","v":0},{"$f":"SUM(R577:R578)","v":21473393.133668996},null,{"$f":"SUM(T577:T578)","v":0},{"$f":"SUM(U577:U578)","v":700912.22633100185},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y579)","v":0},null,570]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,571]
[806,"Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G78","v":-1000132.7776240001},{"$f":"+Adjustments!W581","v":0},null,{"$f":"SUM($F$582:$H$582)","v":-1000132.7776240001},null,null,"Utah",{"$f":"VLOOKUP($L582,$L$2:$N$7,2,FALSE)*I582","v":-1000132.7776240001},{"$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},{"$f":"IF(P582=\"PT\",M582,IF(P582=\"G\",0,ERR))","v":-1000132.7776240001},"PT",{"$f":"IF(S582=\"G\",N582,IF(S582=\"PT\",0,ERR))","v":0},{"$f":"IF(S582=\"PT\",N582,IF(S582=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y582)","v":0},null,573]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G79","v":-19835.38237599963},{"$f":"+Adjustments!W582","v":0},null,{"$f":"SUM($F$583:$H$583)","v":-19835.38237599963},null,null,"Wyoming",{"$f":"VLOOKUP($L583,$L$2:$N$7,2,FALSE)*I583","v":0},{"$f":"VLOOKUP($L583,$L$2:$N$7,3,FALSE)*I583","v":-19835.38237599963},null,"PT",{"$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},{"$f":"IF(S583=\"PT\",N583,IF(S583=\"G\",0,ERR))","v":-19835.38237599963},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y583)","v":0},null,574]
[null,null,"Total",null,null,{"$f":"SUM(F582:F583)","v":-1019968.1599999997},{"$f":"SUM(G582:G583)","v":0},{"$f":"SUM(H582:H583)","v":0},{"$f":"SUM(I582:I583)","v":-1019968.1599999997},null,null,null,{"$f":"SUM(M582:M583)","v":-1000132.7776240001},{"$f":"SUM(N582:N583)","v":-19835.38237599963},null,null,{"$f":"SUM(Q582:Q583)","v":0},{"$f":"SUM(R582:R583)","v":-1000132.7776240001},null,{"$f":"SUM(T582:T583)","v":0},{"$f":"SUM(U582:U583)","v":-19835.38237599963},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y584)","v":0},null,575]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,576]
["8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G83","v":61260866.422501005},{"$f":"+Adjustments!W586","v":0},null,{"$f":"SUM($F$587:$H$587)","v":61260866.422501005},null,null,"Utah",{"$f":"VLOOKUP($L587,$L$2:$N$7,2,FALSE)*I587","v":61260866.422501005},{"$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},{"$f":"IF(P587=\"PT\",M587,IF(P587=\"G\",0,ERR))","v":61260866.422501005},"PT",{"$f":"IF(S587=\"G\",N587,IF(S587=\"PT\",0,ERR))","v":0},{"$f":"IF(S587=\"PT\",N587,IF(S587=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y587)","v":0},null,578]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G84","v":2161990.3574990006},{"$f":"+Adjustments!W587","v":0},null,{"$f":"SUM($F$588:$H$588)","v":2161990.3574990006},null,null,"Wyoming",{"$f":"VLOOKUP($L588,$L$2:$N$7,2,FALSE)*I588","v":0},{"$f":"VLOOKUP($L588,$L$2:$N$7,3,FALSE)*I588","v":2161990.3574990006},null,"PT",{"$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},{"$f":"IF(S588=\"PT\",N588,IF(S588=\"G\",0,ERR))","v":2161990.3574990006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y588)","v":0},null,579]
[null,null,"Total",null,null,{"$f":"SUM(F587:F588)","v":63422856.780000009},{"$f":"SUM(G587:G588)","v":0},{"$f":"SUM(H587:H588)","v":0},{"$f":"SUM(I587:I588)","v":63422856.780000009},null,null,null,{"$f":"SUM(M587:M588)","v":61260866.422501005},{"$f":"SUM(N587:N588)","v":2161990.3574990006},null,null,{"$f":"SUM(Q587:Q588)","v":0},{"$f":"SUM(R587:R588)","v":61260866.422501005},null,{"$f":"SUM(T587:T588)","v":0},{"$f":"SUM(U587:U588)","v":2161990.3574990006},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y589)","v":0},null,580]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y589+1","v":581}]
["8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G88","v":-61058440.172520004},{"$f":"+Adjustments!W591","v":0},null,{"$f":"SUM($F$592:$H$592)","v":-61058440.172520004},null,null,"Utah",{"$f":"VLOOKUP($L592,$L$2:$N$7,2,FALSE)*I592","v":-61058440.172520004},{"$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},{"$f":"IF(P592=\"PT\",M592,IF(P592=\"G\",0,ERR))","v":-61058440.172520004},"PT",{"$f":"IF(S592=\"G\",N592,IF(S592=\"PT\",0,ERR))","v":0},{"$f":"IF(S592=\"PT\",N592,IF(S592=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y592)","v":0},null,583]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G89","v":-2225604.9974799994},{"$f":"+Adjustments!W592","v":0},null,{"$f":"SUM($F$593:$H$593)","v":-2225604.9974799994},null,null,"Wyoming",{"$f":"VLOOKUP($L593,$L$2:$N$7,2,FALSE)*I593","v":0},{"$f":"VLOOKUP($L593,$L$2:$N$7,3,FALSE)*I593","v":-2225604.9974799994},null,"PT",{"$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},{"$f":"IF(S593=\"PT\",N593,IF(S593=\"G\",0,ERR))","v":-2225604.9974799994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y593)","v":0},null,584]
[null,null,"Total",null,null,{"$f":"SUM(F592:F593)","v":-63284045.170000002},{"$f":"SUM(G592:G593)","v":0},{"$f":"SUM(H592:H593)","v":0},{"$f":"SUM(I592:I593)","v":-63284045.170000002},null,null,null,{"$f":"SUM(M592:M593)","v":-61058440.172520004},{"$f":"SUM(N592:N593)","v":-2225604.9974799994},null,null,{"$f":"SUM(Q592:Q593)","v":0},{"$f":"SUM(R592:R593)","v":-61058440.172520004},null,{"$f":"SUM(T592:T593)","v":0},{"$f":"SUM(U592:U593)","v":-2225604.9974799994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y594)","v":0},null,585]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,586]
["8083","Exchange Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G93","v":2742366.377289},{"$f":"+Adjustments!W596","v":0},null,{"$f":"SUM($F$597:$H$597)","v":2742366.377289},null,null,"Utah",{"$f":"VLOOKUP($L597,$L$2:$N$7,2,FALSE)*I597","v":2742366.377289},{"$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},{"$f":"IF(P597=\"PT\",M597,IF(P597=\"G\",0,ERR))","v":2742366.377289},"PT",{"$f":"IF(S597=\"G\",N597,IF(S597=\"PT\",0,ERR))","v":0},{"$f":"IF(S597=\"PT\",N597,IF(S597=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y597)","v":0},null,588]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G94","v":100029.72271099989},{"$f":"+Adjustments!W597","v":0},null,{"$f":"SUM($F$598:$H$598)","v":100029.72271099989},null,null,"Wyoming",{"$f":"VLOOKUP($L598,$L$2:$N$7,2,FALSE)*I598","v":0},{"$f":"VLOOKUP($L598,$L$2:$N$7,3,FALSE)*I598","v":100029.72271099989},null,"PT",{"$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},{"$f":"IF(S598=\"PT\",N598,IF(S598=\"G\",0,ERR))","v":100029.72271099989},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y598)","v":0},null,589]
[null,null,"Total",null,null,{"$f":"SUM(F597:F598)","v":2842396.0999999996},{"$f":"SUM(G597:G598)","v":0},{"$f":"SUM(H597:H598)","v":0},{"$f":"SUM(I597:I598)","v":2842396.0999999996},null,null,null,{"$f":"SUM(M597:M598)","v":2742366.377289},{"$f":"SUM(N597:N598)","v":100029.72271099989},null,null,{"$f":"SUM(Q597:Q598)","v":0},{"$f":"SUM(R597:R598)","v":2742366.377289},null,{"$f":"SUM(T597:T598)","v":0},{"$f":"SUM(U597:U598)","v":100029.72271099989},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y599)","v":0},null,590]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,591]
[813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G98","v":228064227.54883397},{"$f":"+Adjustments!W601","v":0},null,{"$f":"SUM($F$602:$H$602)","v":228064227.54883397},null,null,"Utah",{"$f":"VLOOKUP($L602,$L$2:$N$7,2,FALSE)*I602","v":228064227.54883397},{"$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},{"$f":"IF(P602=\"PT\",M602,IF(P602=\"G\",0,ERR))","v":228064227.54883397},"PT",{"$f":"IF(S602=\"G\",N602,IF(S602=\"PT\",0,ERR))","v":0},{"$f":"IF(S602=\"PT\",N602,IF(S602=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y602)","v":0},null,593]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G99","v":8361720.5211659968},{"$f":"+Adjustments!W602","v":0},null,{"$f":"SUM($F$603:$H$603)","v":8361720.5211659968},null,null,"Wyoming",{"$f":"VLOOKUP($L603,$L$2:$N$7,2,FALSE)*I603","v":0},{"$f":"VLOOKUP($L603,$L$2:$N$7,3,FALSE)*I603","v":8361720.5211659968},null,"PT",{"$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},{"$f":"IF(S603=\"PT\",N603,IF(S603=\"G\",0,ERR))","v":8361720.5211659968},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y603)","v":0},null,594]
[null,null,"Total",null,null,{"$f":"SUM(F602:F603)","v":236425948.06999996},{"$f":"SUM(G602:G603)","v":0},{"$f":"SUM(H602:H603)","v":0},{"$f":"SUM(I602:I603)","v":236425948.06999996},null,null,null,{"$f":"SUM(M602:M603)","v":228064227.54883397},{"$f":"SUM(N602:N603)","v":8361720.5211659968},null,null,{"$f":"SUM(Q602:Q603)","v":0},{"$f":"SUM(R602:R603)","v":228064227.54883397},null,{"$f":"SUM(T602:T603)","v":0},{"$f":"SUM(U602:U603)","v":8361720.5211659968},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y604)","v":0},null,595]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,596]
[813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G103","v":0},{"$f":"+Adjustments!W606","v":0},null,{"$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$1274,Y607)","v":0},null,598]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G104","v":0},{"$f":"+Adjustments!W607","v":0},null,{"$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$1274,Y608)","v":0},null,599]
[null,null,"Total",null,null,{"$f":"SUM(F607:F608)","v":0},{"$f":"SUM(G607:G608)","v":0},{"$f":"SUM(H607:H608)","v":0},{"$f":"SUM(I607:I608)","v":0},null,null,null,{"$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$1274,Y609)","v":0},null,600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,601]
["8135","CO2 Processing Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G108","v":0},{"$f":"+Adjustments!W611","v":0},null,{"$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$1274,Y612)","v":0},null,603]
[null,null,"Wyoming",null,"G",{"$f":"EXPENSES!G109","v":0},{"$f":"+Adjustments!W612","v":0},null,{"$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$1274,Y613)","v":0},null,604]
[null,null,"Total",null,null,{"$f":"SUM(F612:F613)","v":0},{"$f":"SUM(G612:G613)","v":0},{"$f":"SUM(H612:H613)","v":0},{"$f":"SUM(I612:I613)","v":0},null,null,null,{"$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$1274,Y614)","v":0},null,605]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,606]
[858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G113","v":68758438.703917995},{"$f":"+Adjustments!W616","v":0},null,{"$f":"SUM($F$617:$H$617)","v":68758438.703917995},null,null,"Utah",{"$f":"VLOOKUP($L617,$L$2:$N$7,2,FALSE)*I617","v":68758438.703917995},{"$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},{"$f":"IF(P617=\"PT\",M617,IF(P617=\"G\",0,ERR))","v":68758438.703917995},"PT",{"$f":"IF(S617=\"G\",N617,IF(S617=\"PT\",0,ERR))","v":0},{"$f":"IF(S617=\"PT\",N617,IF(S617=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y617)","v":0},null,608]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G114","v":2502667.5260819988},{"$f":"+Adjustments!W617","v":0},null,{"$f":"SUM($F$618:$H$618)","v":2502667.5260819988},null,null,"Wyoming",{"$f":"VLOOKUP($L618,$L$2:$N$7,2,FALSE)*I618","v":0},{"$f":"VLOOKUP($L618,$L$2:$N$7,3,FALSE)*I618","v":2502667.5260819988},null,"PT",{"$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},{"$f":"IF(S618=\"PT\",N618,IF(S618=\"G\",0,ERR))","v":2502667.5260819988},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y618)","v":0},null,609]
[null,null,"Total",null,null,{"$f":"SUM(F617:F618)","v":71261106.229999989},{"$f":"SUM(G617:G618)","v":0},{"$f":"SUM(H617:H618)","v":0},{"$f":"SUM(I617:I618)","v":71261106.229999989},null,null,null,{"$f":"SUM(M617:M618)","v":68758438.703917995},{"$f":"SUM(N617:N618)","v":2502667.5260819988},null,null,{"$f":"SUM(Q617:Q618)","v":0},{"$f":"SUM(R617:R618)","v":68758438.703917995},null,{"$f":"SUM(T617:T618)","v":0},{"$f":"SUM(U617:U618)","v":2502667.5260819988},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y619)","v":0},null,610]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,611]
[858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612]
[null,null,"Utah",null,"PT",{"$f":"EXPENSES!G118","v":0},{"$f":"+Adjustments!W621","v":0},null,{"$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$1274,Y622)","v":0},null,613]
[null,null,"Wyoming",null,"PT",{"$f":"EXPENSES!G119","v":0},{"$f":"+Adjustments!W622","v":0},null,{"$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$1274,Y623)","v":0},null,614]
[null,null,"Total",null,null,{"$f":"SUM(F622:F623)","v":0},{"$f":"SUM(G622:G623)","v":0},{"$f":"SUM(H622:H623)","v":0},{"$f":"SUM(I622:I623)","v":0},null,null,null,{"$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$1274,Y624)","v":0},null,615]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,616]
[null,"Value of Gas Purchased During Interruption",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617]
[null,null,"Utah Interruptible Transportation",null,"G",0,{"$f":"+Adjustments!W626","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$1274,Y627)","v":0},null,618]
[null,null,"Utah Interruptible Sales",null,"G",0,{"$f":"+Adjustments!W627","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$1274,Y628)","v":0},null,619]
[null,null,"Total",null,null,{"$f":"SUM(F627:F628)","v":0},{"$f":"SUM(G627:G628)","v":0},{"$f":"SUM(H627:H628)","v":0},{"$f":"SUM(I627:I628)","v":0},null,null,null,{"$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$1274,Y629)","v":0},null,620]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,621]
["System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,622]
[null,"Utah General Gas Purchase Exp",null,null,null,{"$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$1274,Y632)","v":0},null,623]
[null,"Utah Pass Through Gas Purchase Exp",null,null,null,{"$f":"F522+F527+F532+F542+F547+F552+F557+F562+F567+F572+F577+F582+F587+F592+F597+F602+F607+F612+F617+F622","v":480123226.31849188},{"$f":"G522+G527+G532+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617+G622","v":0},{"$f":"H522+H527+H532+H542+H547+H552+H557+H562+H567+H572+H577+H582+H587+H592+H597+H602+H607+H612+H617+H622","v":0},{"$f":"I522+I527+I532+I542+I547+I552+I557+I562+I567+I572+I577+I582+I587+I592+I597+I602+I607+I612+I617+I622","v":480123226.31849188},null,null,null,{"$f":"M522+M527+M532+M542+M547+M552+M557+M562+M567+M572+M577+M582+M587+M592+M597+M602+M607+M612+M617+M622","v":480123226.31849188},{"$f":"N522+N527+N532+N542+N547+N552+N557+N562+N567+N572+N577+N582+N587+N592+N597+N602+N607+N612+N617+N622","v":0},null,null,{"$f":"Q522+Q527+Q532+Q542+Q547+Q552+Q557+Q562+Q567+Q572+Q577+Q582+Q587+Q592+Q597+Q602+Q607+Q612+Q617+Q622","v":0},{"$f":"R522+R527+R532+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617+R622","v":480123226.31849188},null,{"$f":"T522+T527+T532+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617+T622","v":0},{"$f":"U522+U527+U532+U542+U547+U552+U557+U562+U567+U572+U577+U582+U587+U592+U597+U602+U607+U612+U617+U622","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y633)","v":0},null,624]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,625]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,null,{"$f":"F523+F528+F533+F538+F543+F548+F553+F558+F563+F568+F573+F578+F583+F588+F593+F598+F603+F608+F618+F623+F613","v":17254376.641507994},{"$f":"G523+G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G618+G623+G613","v":0},{"$f":"H523+H528+H533+H538+H543+H548+H553+H558+H563+H568+H573+H578+H583+H588+H593+H598+H603+H608+H618+H623+H613","v":0},{"$f":"I523+I528+I533+I538+I543+I548+I553+I558+I563+I568+I573+I578+I583+I588+I593+I598+I603+I608+I618+I623+I613","v":17254376.641507994},null,null,null,{"$f":"M523+M528+M533+M538+M543+M548+M553+M558+M563+M568+M573+M578+M583+M588+M593+M598+M603+M608+M618+M623+M613","v":0},{"$f":"N523+N528+N533+N538+N543+N548+N553+N558+N563+N568+N573+N578+N583+N588+N593+N598+N603+N608+N618+N623+N613","v":17254376.641507994},null,null,{"$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},{"$f":"U523+U528+U533+U538+U543+U548+U553+U558+U563+U568+U573+U578+U583+U588+U593+U598+U603+U608+U618+U623+U613","v":17254376.641507994},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y635)","v":0},null,626]
[null,"Utah Timing Differences",null,null,null,{"$f":"+(F201+F202+F230+F231+F501)-F633","v":3811994.5165092349},{"$f":"+(G201+G202+G230+G231+G501)-G633","v":-72078.960000000312},{"$f":"+(H201+H202+H230+H231+H501)-H633","v":0},{"$f":"+(I201+I202+I230+I231+I501)-I633","v":3739915.5565091968},null,null,null,{"$f":"+(M201+M202+M230+M231+M501)-M633","v":3739915.5565091968},{"$f":"+(N201+N202+N230+N231+N501)-N633","v":0},null,null,{"$f":"+(Q201+Q202+Q230+Q231+Q501)-Q633","v":0},{"$f":"+(R201+R202+R230+R231+R501)-R633","v":3739915.5565091968},null,{"$f":"+(T201+T202+T230+T231+T501)-T633","v":0},{"$f":"+(U201+U202+U230+U231+U501)-U633","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y636)","v":0},null,627]
[null,"Wyoming Timing Differences",null,null,null,{"$f":"+(F324+F326+F354+F505)-F635","v":-1028564.797744792},{"$f":"+(G324+G326+G354+G505)-G635","v":1578206.8567078002},{"$f":"+(H324+H326+H354+H505)-H635","v":0},{"$f":"+(I324+I326+I354+I505)-I635","v":549642.0589630045},null,null,null,{"$f":"+(M324+M326+M354+M505)-M635","v":0},{"$f":"+(N324+N326+N354+N505)-N635","v":549642.0589630045},null,null,{"$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},{"$f":"+(U324+U326+U354+U505)-U635","v":549642.0589630045},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y637)","v":0},null,628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,629]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630]
["System Total Gas Purchase Expenses",null,null,null,null,{"$f":"SUM(F632:F638)","v":500161032.67876428},{"$f":"G524+G529+G534+G539+G544+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G619+G624+G636+G637","v":1506127.8967077998},{"$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},{"$f":"I524+I529+I534+I539+I544+I549+I554+I559+I564+I569+I574+I579+I584+I589+I594+I599+I604+I609+I614+I619+I624+I636+I637","v":501667160.57547212},null,null,null,{"$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":483863141.87500107},{"$f":"N524+N529+N534+N539+N544+N549+N554+N559+N564+N569+N574+N579+N584+N589+N594+N599+N604+N609+N614+N619+N624+N636+N637","v":17804018.700470999},null,null,{"$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},{"$f":"R524+R529+R534+R539+R544+R549+R554+R559+R564+R569+R574+R579+R584+R589+R594+R599+R604+R609+R614+R619+R624+R636+R637","v":483863141.87500107},null,{"$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},{"$f":"U524+U529+U534+U539+U544+U549+U554+U559+U564+U569+U574+U579+U584+U589+U594+U599+U604+U609+U614+U619+U624+U636+U637","v":17804018.700470999},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y640)","v":0},null,631]
[null,null,null,null,null,{"$f":"+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F584+F589+F594+F599+F604+F609+F614+F619+F624+F629","v":497377602.95999992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,632]
[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]
["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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635]
["Production Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636]
[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]
[810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"+G647-Adjustments!H647","v":-502.95709999999963},{"$f":"EXPENSES!G138","v":-5226},{"$f":"+Adjustments!W646","v":-502.95709999999963},null,{"$f":"SUM($F$647:$H$647)","v":-5728.9570999999996},null,null,"Sales",{"$f":"VLOOKUP($L647,$L$2:$N$7,2,FALSE)*I647","v":-5530.1814617501313},{"$f":"VLOOKUP($L647,$L$2:$N$7,3,FALSE)*I647","v":-198.77563824986751},null,"G",{"$f":"IF(P647=\"G\",M647,IF(P647=\"PT\",0,ERR))","v":-5530.1814617501313},{"$f":"IF(P647=\"PT\",M647,IF(P647=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S647=\"G\",N647,IF(S647=\"PT\",0,ERR))","v":-198.77563824986751},{"$f":"IF(S647=\"PT\",N647,IF(S647=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y647)","v":-5530.1814617501313},null,638]
[812,"Gas Used for Other Utility Operations",null,null,{"$f":"+G648-Adjustments!H648","v":14877.263363999955},{"$f":"EXPENSES!G139","v":-297360.19999999995},{"$f":"+Adjustments!W647","v":14877.263363999955},null,{"$f":"SUM($F$648:$H$648)","v":-282482.936636},null,null,"Sales",{"$f":"VLOOKUP($L648,$L$2:$N$7,2,FALSE)*I648","v":-272681.7241213317},{"$f":"VLOOKUP($L648,$L$2:$N$7,3,FALSE)*I648","v":-9801.2125146682956},null,"G",{"$f":"IF(P648=\"G\",M648,IF(P648=\"PT\",0,ERR))","v":-272681.7241213317},{"$f":"IF(P648=\"PT\",M648,IF(P648=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S648=\"G\",N648,IF(S648=\"PT\",0,ERR))","v":-9801.2125146682956},{"$f":"IF(S648=\"PT\",N648,IF(S648=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y648)","v":-272681.7241213317},null,639]
[null,null,null,null,{"$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$1274,Y649)","v":0},null,640]
[null,"Total Production Expenses",null,null,{"$f":"+G650-Adjustments!H650","v":14374.306263999955},{"$f":"SUM(F647:F648)","v":-302586.19999999995},{"$f":"SUM(G647:G648)","v":14374.306263999955},{"$f":"SUM(H647:H648)","v":0},{"$f":"SUM(I647:I648)","v":-288211.893736},null,null,null,{"$f":"SUM(M647:M648)","v":-278211.90558308183},{"$f":"SUM(N647:N648)","v":-9999.9881529181639},null,null,{"$f":"SUM(Q647:Q648)","v":-278211.90558308183},{"$f":"SUM(R647:R648)","v":0},null,{"$f":"SUM(T647:T648)","v":-9999.9881529181639},{"$f":"SUM(U647:U648)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y650)","v":-278211.90558308183},null,641]
[null,null,null,null,{"$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]
["Distribution Operations & Maintenance Expenses",null,null,null,{"$f":"+G652-Adjustments!H652","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,643]
[null," ",null,null,{"$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]
[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,"Utah",null,{"$f":"+G655-Adjustments!H655","v":11782.44305381272},{"$f":"EXPENSES!G146","v":7153196.7400000002},{"$f":"+Adjustments!W654","v":11782.44305381272},null,{"$f":"SUM($F$655:$H$655)","v":7164979.1830538129},null,null,"Utah",{"$f":"VLOOKUP($L655,$L$2:$N$7,2,FALSE)*I655","v":7164979.1830538129},{"$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":7164979.1830538129},{"$f":"IF(P655=\"PT\",M655,IF(P655=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S655=\"G\",N655,IF(S655=\"PT\",0,ERR))","v":0},{"$f":"IF(S655=\"PT\",N655,IF(S655=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y655)","v":7164979.1830538129},null,646]
[null,null,"Wyoming",null,{"$f":"+G656-Adjustments!H656","v":-4102.9758759642718},{"$f":"EXPENSES!G147","v":528944.96000000008},{"$f":"+Adjustments!W655","v":-4102.9758759642718},null,{"$f":"SUM($F$656:$H$656)","v":524841.98412403581},null,null,"Wyoming",{"$f":"VLOOKUP($L656,$L$2:$N$7,2,FALSE)*I656","v":0},{"$f":"VLOOKUP($L656,$L$2:$N$7,3,FALSE)*I656","v":524841.98412403581},null,"G",{"$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":524841.98412403581},{"$f":"IF(S656=\"PT\",N656,IF(S656=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y656)","v":0},null,647]
[null,null,"Total",null,{"$f":"+G657-Adjustments!H657","v":7679.467177848448},{"$f":"SUM(F655:F656)","v":7682141.7000000002},{"$f":"SUM(G655:G656)","v":7679.467177848448},{"$f":"SUM(H655:H656)","v":0},{"$f":"SUM(I655:I656)","v":7689821.1671778485},null,null,null,{"$f":"SUM(M655:M656)","v":7164979.1830538129},{"$f":"SUM(N655:N656)","v":524841.98412403581},null,null,{"$f":"SUM(Q655:Q656)","v":7164979.1830538129},{"$f":"SUM(R655:R656)","v":0},null,{"$f":"SUM(T655:T656)","v":524841.98412403581},{"$f":"SUM(U655:U656)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y657)","v":7164979.1830538129},null,648]
[null,null,null,null,{"$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]
[871,"Distribution Load Dispatching",null,null,{"$f":"+G659-Adjustments!H659","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,null,"Utah",null,{"$f":"+G660-Adjustments!H660","v":63009.109980539884},{"$f":"EXPENSES!G151","v":1232325.75},{"$f":"+Adjustments!W659","v":63009.109980539884},null,{"$f":"SUM($F$660:$H$660)","v":1295334.8599805399},null,null,"Utah",{"$f":"VLOOKUP($L660,$L$2:$N$7,2,FALSE)*I660","v":1295334.8599805399},{"$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":1295334.8599805399},{"$f":"IF(P660=\"PT\",M660,IF(P660=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S660=\"G\",N660,IF(S660=\"PT\",0,ERR))","v":0},{"$f":"IF(S660=\"PT\",N660,IF(S660=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y660)","v":1295334.8599805399},null,651]
[null,null,"Wyoming",null,{"$f":"+G661-Adjustments!H661","v":1942.1674475641703},{"$f":"EXPENSES!G152","v":36504.520000000004},{"$f":"+Adjustments!W660","v":1942.1674475641703},null,{"$f":"SUM($F$661:$H$661)","v":38446.687447564174},null,null,"Wyoming",{"$f":"VLOOKUP($L661,$L$2:$N$7,2,FALSE)*I661","v":0},{"$f":"VLOOKUP($L661,$L$2:$N$7,3,FALSE)*I661","v":38446.687447564174},null,"G",{"$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":38446.687447564174},{"$f":"IF(S661=\"PT\",N661,IF(S661=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y661)","v":0},null,652]
[null,null,"Total",null,{"$f":"+G662-Adjustments!H662","v":64951.277428104055},{"$f":"SUM(F660:F661)","v":1268830.27},{"$f":"SUM(G660:G661)","v":64951.277428104055},{"$f":"SUM(H660:H661)","v":0},{"$f":"SUM(I660:I661)","v":1333781.5474281041},null,null,null,{"$f":"SUM(M660:M661)","v":1295334.8599805399},{"$f":"SUM(N660:N661)","v":38446.687447564174},null,null,{"$f":"SUM(Q660:Q661)","v":1295334.8599805399},{"$f":"SUM(R660:R661)","v":0},null,{"$f":"SUM(T660:T661)","v":38446.687447564174},{"$f":"SUM(U660:U661)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y662)","v":1295334.8599805399},null,653]
[null,null,null,null,{"$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]
[872,"Compressor Station Labor & Expenses",null,null,{"$f":"+G664-Adjustments!H664","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655]
[null,null,"Utah",null,{"$f":"+G665-Adjustments!H665","v":0},{"$f":"EXPENSES!G156","v":0},{"$f":"+Adjustments!W664","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$1274,Y665)","v":0},null,656]
[null,null,"Wyoming",null,{"$f":"+G666-Adjustments!H666","v":0},{"$f":"EXPENSES!G157","v":0},{"$f":"+Adjustments!W665","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$1274,Y666)","v":0},null,657]
[null,null,"Total",null,{"$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$1274,Y667)","v":0},null,658]
[null,null,null,null,{"$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]
[873,"Compressor Station Fuel & Power",null,null,{"$f":"+G669-Adjustments!H669","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
[null,null,"Utah",null,{"$f":"+G670-Adjustments!H670","v":0},{"$f":"EXPENSES!G161","v":0},{"$f":"+Adjustments!W669","v":0},null,{"$f":"SUM($F$670:$H$670)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L670,$L$2:$N$7,2,FALSE)*I670","v":0},{"$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":0},{"$f":"IF(P670=\"PT\",M670,IF(P670=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S670=\"G\",N670,IF(S670=\"PT\",0,ERR))","v":0},{"$f":"IF(S670=\"PT\",N670,IF(S670=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y670)","v":0},null,661]
[null,null,"Wyoming",null,{"$f":"+G671-Adjustments!H671","v":0},{"$f":"EXPENSES!G162","v":0},{"$f":"+Adjustments!W670","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$1274,Y671)","v":0},null,662]
[null,null,"Total",null,{"$f":"+G672-Adjustments!H672","v":0},{"$f":"SUM(F670:F671)","v":0},{"$f":"SUM(G670:G671)","v":0},{"$f":"SUM(H670:H671)","v":0},{"$f":"SUM(I670:I671)","v":0},null,null,null,{"$f":"SUM(M670:M671)","v":0},{"$f":"SUM(N670:N671)","v":0},null,null,{"$f":"SUM(Q670:Q671)","v":0},{"$f":"SUM(R670:R671)","v":0},null,{"$f":"SUM(T670:T671)","v":0},{"$f":"SUM(U670:U671)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y672)","v":0},null,663]
[null,null,null,null,{"$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]
[874,"Mains & Service Expenses",null,null,{"$f":"+G674-Adjustments!H674","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,null,"Utah",null,{"$f":"+G675-Adjustments!H675","v":564457.33981994726},{"$f":"EXPENSES!G166","v":15646804.389999999},{"$f":"+Adjustments!W674","v":564457.33981994726},null,{"$f":"SUM($F$675:$H$675)","v":16211261.729819946},null,null,"Utah",{"$f":"VLOOKUP($L675,$L$2:$N$7,2,FALSE)*I675","v":16211261.729819946},{"$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":16211261.729819946},{"$f":"IF(P675=\"PT\",M675,IF(P675=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S675=\"G\",N675,IF(S675=\"PT\",0,ERR))","v":0},{"$f":"IF(S675=\"PT\",N675,IF(S675=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y675)","v":16211261.729819946},null,666]
[null,null,"Wyoming",null,{"$f":"+G676-Adjustments!H676","v":10977.705221176147},{"$f":"EXPENSES!G167","v":546417.46000000008},{"$f":"+Adjustments!W675","v":10977.705221176147},null,{"$f":"SUM($F$676:$H$676)","v":557395.16522117623},null,null,"Wyoming",{"$f":"VLOOKUP($L676,$L$2:$N$7,2,FALSE)*I676","v":0},{"$f":"VLOOKUP($L676,$L$2:$N$7,3,FALSE)*I676","v":557395.16522117623},null,"G",{"$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":557395.16522117623},{"$f":"IF(S676=\"PT\",N676,IF(S676=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y676)","v":0},null,667]
[null,null,"Total",null,{"$f":"+G677-Adjustments!H677","v":575435.04504112341},{"$f":"SUM(F675:F676)","v":16193221.85},{"$f":"SUM(G675:G676)","v":575435.04504112341},{"$f":"SUM(H675:H676)","v":0},{"$f":"SUM(I675:I676)","v":16768656.895041123},null,null,null,{"$f":"SUM(M675:M676)","v":16211261.729819946},{"$f":"SUM(N675:N676)","v":557395.16522117623},null,null,{"$f":"SUM(Q675:Q676)","v":16211261.729819946},{"$f":"SUM(R675:R676)","v":0},null,{"$f":"SUM(T675:T676)","v":557395.16522117623},{"$f":"SUM(U675:U676)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y677)","v":16211261.729819946},null,668]
[null,null,null,null,{"$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]
[875,"Measuring & Regulating Station Expenses",null,null,{"$f":"+G679-Adjustments!H679","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670]
[null,null,"Utah",null,{"$f":"+G680-Adjustments!H680","v":136554.1332892417},{"$f":"EXPENSES!G171","v":2678161.42},{"$f":"+Adjustments!W679","v":136554.1332892417},null,{"$f":"SUM($F$680:$H$680)","v":2814715.5532892416},null,null,"Utah",{"$f":"VLOOKUP($L680,$L$2:$N$7,2,FALSE)*I680","v":2814715.5532892416},{"$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":2814715.5532892416},{"$f":"IF(P680=\"PT\",M680,IF(P680=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S680=\"G\",N680,IF(S680=\"PT\",0,ERR))","v":0},{"$f":"IF(S680=\"PT\",N680,IF(S680=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y680)","v":2814715.5532892416},null,671]
[null,null,"Wyoming",null,{"$f":"+G681-Adjustments!H681","v":2803.5867218795174},{"$f":"EXPENSES!G172","v":82742.64},{"$f":"+Adjustments!W680","v":2803.5867218795174},null,{"$f":"SUM($F$681:$H$681)","v":85546.226721879517},null,null,"Wyoming",{"$f":"VLOOKUP($L681,$L$2:$N$7,2,FALSE)*I681","v":0},{"$f":"VLOOKUP($L681,$L$2:$N$7,3,FALSE)*I681","v":85546.226721879517},null,"G",{"$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":85546.226721879517},{"$f":"IF(S681=\"PT\",N681,IF(S681=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y681)","v":0},null,672]
[null,null,"Total",null,{"$f":"+G682-Adjustments!H682","v":139357.72001112122},{"$f":"SUM(F680:F681)","v":2760904.06},{"$f":"SUM(G680:G681)","v":139357.72001112122},{"$f":"SUM(H680:H681)","v":0},{"$f":"SUM(I680:I681)","v":2900261.7800111212},null,null,null,{"$f":"SUM(M680:M681)","v":2814715.5532892416},{"$f":"SUM(N680:N681)","v":85546.226721879517},null,null,{"$f":"SUM(Q680:Q681)","v":2814715.5532892416},{"$f":"SUM(R680:R681)","v":0},null,{"$f":"SUM(T680:T681)","v":85546.226721879517},{"$f":"SUM(U680:U681)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y682)","v":2814715.5532892416},null,673]
[null,null,null,null,{"$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]
[878,"Meter & House Regulator Expenses",null,null,{"$f":"+G684-Adjustments!H684","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,675]
[null,null,"Utah",null,{"$f":"+G685-Adjustments!H685","v":-36970.456781338435},{"$f":"EXPENSES!G176","v":2604101.59},{"$f":"+Adjustments!W684","v":-36970.456781338435},null,{"$f":"SUM($F$685:$H$685)","v":2567131.1332186614},null,null,"Utah",{"$f":"VLOOKUP($L685,$L$2:$N$7,2,FALSE)*I685","v":2567131.1332186614},{"$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":2567131.1332186614},{"$f":"IF(P685=\"PT\",M685,IF(P685=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S685=\"G\",N685,IF(S685=\"PT\",0,ERR))","v":0},{"$f":"IF(S685=\"PT\",N685,IF(S685=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y685)","v":2567131.1332186614},null,676]
[null,null,"Wyoming",null,{"$f":"+G686-Adjustments!H686","v":-36871.635655746213},{"$f":"EXPENSES!G177","v":222976.99999999997},{"$f":"+Adjustments!W685","v":-36871.635655746213},null,{"$f":"SUM($F$686:$H$686)","v":186105.36434425376},null,null,"Wyoming",{"$f":"VLOOKUP($L686,$L$2:$N$7,2,FALSE)*I686","v":0},{"$f":"VLOOKUP($L686,$L$2:$N$7,3,FALSE)*I686","v":186105.36434425376},null,"G",{"$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":186105.36434425376},{"$f":"IF(S686=\"PT\",N686,IF(S686=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y686)","v":0},null,677]
[null,null,"Total",null,{"$f":"+G687-Adjustments!H687","v":-73842.092437084648},{"$f":"SUM(F685:F686)","v":2827078.59},{"$f":"SUM(G685:G686)","v":-73842.092437084648},{"$f":"SUM(H685:H686)","v":0},{"$f":"SUM(I685:I686)","v":2753236.4975629151},null,null,null,{"$f":"SUM(M685:M686)","v":2567131.1332186614},{"$f":"SUM(N685:N686)","v":186105.36434425376},null,null,{"$f":"SUM(Q685:Q686)","v":2567131.1332186614},{"$f":"SUM(R685:R686)","v":0},null,{"$f":"SUM(T685:T686)","v":186105.36434425376},{"$f":"SUM(U685:U686)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y687)","v":2567131.1332186614},null,678]
[null,null,null,null,{"$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]
[879,"Customer Installations Expenses",null,null,{"$f":"+G689-Adjustments!H689","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,680]
[null,null,"Utah",null,{"$f":"+G690-Adjustments!H690","v":-100797.41170943575},{"$f":"EXPENSES!G181","v":1961163.5},{"$f":"+Adjustments!W689","v":-100797.41170943575},null,{"$f":"SUM($F$690:$H$690)","v":1860366.0882905643},null,null,"Utah",{"$f":"VLOOKUP($L690,$L$2:$N$7,2,FALSE)*I690","v":1860366.0882905643},{"$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":1860366.0882905643},{"$f":"IF(P690=\"PT\",M690,IF(P690=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S690=\"G\",N690,IF(S690=\"PT\",0,ERR))","v":0},{"$f":"IF(S690=\"PT\",N690,IF(S690=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y690)","v":1860366.0882905643},null,681]
[null,null,"Wyoming",null,{"$f":"+G691-Adjustments!H691","v":-14571.492662506942},{"$f":"EXPENSES!G182","v":74734.930000000022},{"$f":"+Adjustments!W690","v":-14571.492662506942},null,{"$f":"SUM($F$691:$H$691)","v":60163.43733749308},null,null,"Wyoming",{"$f":"VLOOKUP($L691,$L$2:$N$7,2,FALSE)*I691","v":0},{"$f":"VLOOKUP($L691,$L$2:$N$7,3,FALSE)*I691","v":60163.43733749308},null,"G",{"$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":60163.43733749308},{"$f":"IF(S691=\"PT\",N691,IF(S691=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y691)","v":0},null,682]
[null,null,"Total",null,{"$f":"+G692-Adjustments!H692","v":-115368.90437194268},{"$f":"SUM(F690:F691)","v":2035898.43},{"$f":"SUM(G690:G691)","v":-115368.90437194268},{"$f":"SUM(H690:H691)","v":0},{"$f":"SUM(I690:I691)","v":1920529.5256280573},null,null,null,{"$f":"SUM(M690:M691)","v":1860366.0882905643},{"$f":"SUM(N690:N691)","v":60163.43733749308},null,null,{"$f":"SUM(Q690:Q691)","v":1860366.0882905643},{"$f":"SUM(R690:R691)","v":0},null,{"$f":"SUM(T690:T691)","v":60163.43733749308},{"$f":"SUM(U690:U691)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y692)","v":1860366.0882905643},null,683]
[null,null,null,null,{"$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]
[880,"Other Expenses",null,null,{"$f":"+G694-Adjustments!H694","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,685]
[null,null,"Utah",null,{"$f":"+G695-Adjustments!H695","v":-644750.42607272416},{"$f":"EXPENSES!G186","v":16053809.32},{"$f":"+Adjustments!W694","v":-644750.42607272416},null,{"$f":"SUM($F$695:$H$695)","v":15409058.893927276},null,null,"Utah",{"$f":"VLOOKUP($L695,$L$2:$N$7,2,FALSE)*I695","v":15409058.893927276},{"$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":15409058.893927276},{"$f":"IF(P695=\"PT\",M695,IF(P695=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S695=\"G\",N695,IF(S695=\"PT\",0,ERR))","v":0},{"$f":"IF(S695=\"PT\",N695,IF(S695=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y695)","v":15409058.893927276},null,686]
[null,null,"Wyoming",null,{"$f":"+G696-Adjustments!H696","v":-70595.860184203368},{"$f":"EXPENSES!G187","v":1272865.0999999999},{"$f":"+Adjustments!W695","v":-70595.860184203368},null,{"$f":"SUM($F$696:$H$696)","v":1202269.2398157965},null,null,"Wyoming",{"$f":"VLOOKUP($L696,$L$2:$N$7,2,FALSE)*I696","v":0},{"$f":"VLOOKUP($L696,$L$2:$N$7,3,FALSE)*I696","v":1202269.2398157965},null,"G",{"$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":1202269.2398157965},{"$f":"IF(S696=\"PT\",N696,IF(S696=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y696)","v":0},null,687]
[null,null,"Total",null,{"$f":"+G697-Adjustments!H697","v":-715346.28625692753},{"$f":"SUM(F695:F696)","v":17326674.420000002},{"$f":"SUM(G695:G696)","v":-715346.28625692753},{"$f":"SUM(H695:H696)","v":0},{"$f":"SUM(I695:I696)","v":16611328.133743072},null,null,null,{"$f":"SUM(M695:M696)","v":15409058.893927276},{"$f":"SUM(N695:N696)","v":1202269.2398157965},null,null,{"$f":"SUM(Q695:Q696)","v":15409058.893927276},{"$f":"SUM(R695:R696)","v":0},null,{"$f":"SUM(T695:T696)","v":1202269.2398157965},{"$f":"SUM(U695:U696)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y697)","v":15409058.893927276},null,688]
[null,null,null,null,{"$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]
[881,"Rents",null,null,{"$f":"+G699-Adjustments!H699","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,690]
[null,null,"Utah",null,{"$f":"+G700-Adjustments!H700","v":-17987.589988683685},{"$f":"EXPENSES!G191","v":27543.139999999992},{"$f":"+Adjustments!W699","v":-17987.589988683685},null,{"$f":"SUM($F$700:$H$700)","v":9555.5500113163071},null,null,"Utah",{"$f":"VLOOKUP($L700,$L$2:$N$7,2,FALSE)*I700","v":9555.5500113163071},{"$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":9555.5500113163071},{"$f":"IF(P700=\"PT\",M700,IF(P700=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S700=\"G\",N700,IF(S700=\"PT\",0,ERR))","v":0},{"$f":"IF(S700=\"PT\",N700,IF(S700=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y700)","v":9555.5500113163071},null,691]
[null,null,"Wyoming",null,{"$f":"+G701-Adjustments!H701","v":22.298636531766135},{"$f":"EXPENSES!G192","v":293.73},{"$f":"+Adjustments!W700","v":22.298636531766135},null,{"$f":"SUM($F$701:$H$701)","v":316.02863653176615},null,null,"Wyoming",{"$f":"VLOOKUP($L701,$L$2:$N$7,2,FALSE)*I701","v":0},{"$f":"VLOOKUP($L701,$L$2:$N$7,3,FALSE)*I701","v":316.02863653176615},null,"G",{"$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":316.02863653176615},{"$f":"IF(S701=\"PT\",N701,IF(S701=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y701)","v":0},null,692]
[null,null,"Total",null,{"$f":"+G702-Adjustments!H702","v":-17965.291352151919},{"$f":"SUM(F700:F701)","v":27836.869999999992},{"$f":"SUM(G700:G701)","v":-17965.291352151919},{"$f":"SUM(H700:H701)","v":0},{"$f":"SUM(I700:I701)","v":9871.5786478480732},null,null,null,{"$f":"SUM(M700:M701)","v":9555.5500113163071},{"$f":"SUM(N700:N701)","v":316.02863653176615},null,null,{"$f":"SUM(Q700:Q701)","v":9555.5500113163071},{"$f":"SUM(R700:R701)","v":0},null,{"$f":"SUM(T700:T701)","v":316.02863653176615},{"$f":"SUM(U700:U701)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y702)","v":9555.5500113163071},null,693]
[null,null,null,null,{"$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]
[885,"Maintenance Supervision & Engineering",null,null,{"$f":"+G704-Adjustments!H704","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,695]
[null,null,"Utah",null,{"$f":"+G705-Adjustments!H705","v":-75500.051324973378},{"$f":"EXPENSES!G196","v":270450.35000000003},{"$f":"+Adjustments!W704","v":-75500.051324973378},null,{"$f":"SUM($F$705:$H$705)","v":194950.29867502666},null,null,"Utah",{"$f":"VLOOKUP($L705,$L$2:$N$7,2,FALSE)*I705","v":194950.29867502666},{"$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":194950.29867502666},{"$f":"IF(P705=\"PT\",M705,IF(P705=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S705=\"G\",N705,IF(S705=\"PT\",0,ERR))","v":0},{"$f":"IF(S705=\"PT\",N705,IF(S705=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y705)","v":194950.29867502666},null,696]
[null,null,"Wyoming",null,{"$f":"+G706-Adjustments!H706","v":0},{"$f":"EXPENSES!G197","v":0},{"$f":"+Adjustments!W705","v":0},null,{"$f":"SUM($F$706:$H$706)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L706,$L$2:$N$7,2,FALSE)*I706","v":0},{"$f":"VLOOKUP($L706,$L$2:$N$7,3,FALSE)*I706","v":0},null,"G",{"$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":0},{"$f":"IF(S706=\"PT\",N706,IF(S706=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y706)","v":0},null,697]
[null,null,"Total",null,{"$f":"+G707-Adjustments!H707","v":-75500.051324973378},{"$f":"SUM(F705:F706)","v":270450.35000000003},{"$f":"SUM(G705:G706)","v":-75500.051324973378},{"$f":"SUM(H705:H706)","v":0},{"$f":"SUM(I705:I706)","v":194950.29867502666},null,null,null,{"$f":"SUM(M705:M706)","v":194950.29867502666},{"$f":"SUM(N705:N706)","v":0},null,null,{"$f":"SUM(Q705:Q706)","v":194950.29867502666},{"$f":"SUM(R705:R706)","v":0},null,{"$f":"SUM(T705:T706)","v":0},{"$f":"SUM(U705:U706)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y707)","v":194950.29867502666},null,698]
[null,null,null,null,{"$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]
[886,"Maintenance of Structures & Improvements",null,null,{"$f":"+G709-Adjustments!H709","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,700]
[null,null,"Utah",null,{"$f":"+G710-Adjustments!H710","v":0},{"$f":"EXPENSES!G201","v":0},{"$f":"+Adjustments!W709","v":0},null,{"$f":"SUM($F$710:$H$710)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L710,$L$2:$N$7,2,FALSE)*I710","v":0},{"$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":0},{"$f":"IF(P710=\"PT\",M710,IF(P710=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S710=\"G\",N710,IF(S710=\"PT\",0,ERR))","v":0},{"$f":"IF(S710=\"PT\",N710,IF(S710=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y710)","v":0},null,701]
[null,null,"Wyoming",null,{"$f":"+G711-Adjustments!H711","v":0},{"$f":"EXPENSES!G202","v":0},{"$f":"+Adjustments!W710","v":0},null,{"$f":"SUM($F$711:$H$711)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L711,$L$2:$N$7,2,FALSE)*I711","v":0},{"$f":"VLOOKUP($L711,$L$2:$N$7,3,FALSE)*I711","v":0},null,"G",{"$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":0},{"$f":"IF(S711=\"PT\",N711,IF(S711=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y711)","v":0},null,702]
[null,null,"Total",null,{"$f":"+G712-Adjustments!H712","v":0},{"$f":"SUM(F710:F711)","v":0},{"$f":"SUM(G710:G711)","v":0},{"$f":"SUM(H710:H711)","v":0},{"$f":"SUM(I710:I711)","v":0},null,null,null,{"$f":"SUM(M710:M711)","v":0},{"$f":"SUM(N710:N711)","v":0},null,null,{"$f":"SUM(Q710:Q711)","v":0},{"$f":"SUM(R710:R711)","v":0},null,{"$f":"SUM(T710:T711)","v":0},{"$f":"SUM(U710:U711)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y712)","v":0},null,703]
[null,null,null,null,{"$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]
[887,"Maintenance of Mains",null,null,{"$f":"+G714-Adjustments!H714","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,705]
[null,null,"Utah",null,{"$f":"+G715-Adjustments!H715","v":265881.16110481322},{"$f":"EXPENSES!G206","v":9202601.6000000015},{"$f":"+Adjustments!W714","v":265881.16110481322},null,{"$f":"SUM($F$715:$H$715)","v":9468482.7611048147},null,null,"Utah",{"$f":"VLOOKUP($L715,$L$2:$N$7,2,FALSE)*I715","v":9468482.7611048147},{"$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":9468482.7611048147},{"$f":"IF(P715=\"PT\",M715,IF(P715=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S715=\"G\",N715,IF(S715=\"PT\",0,ERR))","v":0},{"$f":"IF(S715=\"PT\",N715,IF(S715=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y715)","v":9468482.7611048147},null,706]
[null,null,"Wyoming",null,{"$f":"+G716-Adjustments!H716","v":-7801.2535348300453},{"$f":"EXPENSES!G207","v":15921.009999999998},{"$f":"+Adjustments!W715","v":-7801.2535348300453},null,{"$f":"SUM($F$716:$H$716)","v":8119.7564651699531},null,null,"Wyoming",{"$f":"VLOOKUP($L716,$L$2:$N$7,2,FALSE)*I716","v":0},{"$f":"VLOOKUP($L716,$L$2:$N$7,3,FALSE)*I716","v":8119.7564651699531},null,"G",{"$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":8119.7564651699531},{"$f":"IF(S716=\"PT\",N716,IF(S716=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y716)","v":0},null,707]
[null,null,"Total",null,{"$f":"+G717-Adjustments!H717","v":258079.90756998316},{"$f":"SUM(F715:F716)","v":9218522.6100000013},{"$f":"SUM(G715:G716)","v":258079.90756998316},{"$f":"SUM(H715:H716)","v":0},{"$f":"SUM(I715:I716)","v":9476602.5175699852},null,null,null,{"$f":"SUM(M715:M716)","v":9468482.7611048147},{"$f":"SUM(N715:N716)","v":8119.7564651699531},null,null,{"$f":"SUM(Q715:Q716)","v":9468482.7611048147},{"$f":"SUM(R715:R716)","v":0},null,{"$f":"SUM(T715:T716)","v":8119.7564651699531},{"$f":"SUM(U715:U716)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y717)","v":9468482.7611048147},null,708]
[null,null,null,null,{"$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,{"$f":"Y717+1","v":709}]
[888,"Maint of Compressor Station Equipment",null,null,{"$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,"Utah",null,{"$f":"+G720-Adjustments!H720","v":-18471.183277456556},{"$f":"EXPENSES!G211","v":3402959.17},{"$f":"+Adjustments!W719","v":-18471.183277456556},null,{"$f":"SUM($F$720:$H$720)","v":3384487.9867225434},null,null,"Utah",{"$f":"VLOOKUP($L720,$L$2:$N$7,2,FALSE)*I720","v":3384487.9867225434},{"$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":3384487.9867225434},{"$f":"IF(P720=\"PT\",M720,IF(P720=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S720=\"G\",N720,IF(S720=\"PT\",0,ERR))","v":0},{"$f":"IF(S720=\"PT\",N720,IF(S720=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y720)","v":3384487.9867225434},null,711]
[null,null,"Wyoming",null,{"$f":"+G721-Adjustments!H721","v":-1654.0169068031537},{"$f":"EXPENSES!G212","v":46388.13},{"$f":"+Adjustments!W720","v":-1654.0169068031537},null,{"$f":"SUM($F$721:$H$721)","v":44734.113093196844},null,null,"Wyoming",{"$f":"VLOOKUP($L721,$L$2:$N$7,2,FALSE)*I721","v":0},{"$f":"VLOOKUP($L721,$L$2:$N$7,3,FALSE)*I721","v":44734.113093196844},null,"G",{"$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":44734.113093196844},{"$f":"IF(S721=\"PT\",N721,IF(S721=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y721)","v":0},null,712]
[null,null,"Total",null,{"$f":"+G722-Adjustments!H722","v":-20125.200184259709},{"$f":"SUM(F720:F721)","v":3449347.3},{"$f":"SUM(G720:G721)","v":-20125.200184259709},{"$f":"SUM(H720:H721)","v":0},{"$f":"SUM(I720:I721)","v":3429222.0998157403},null,null,null,{"$f":"SUM(M720:M721)","v":3384487.9867225434},{"$f":"SUM(N720:N721)","v":44734.113093196844},null,null,{"$f":"SUM(Q720:Q721)","v":3384487.9867225434},{"$f":"SUM(R720:R721)","v":0},null,{"$f":"SUM(T720:T721)","v":44734.113093196844},{"$f":"SUM(U720:U721)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y722)","v":3384487.9867225434},null,713]
[null,null,null,null,{"$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]
[889,"Maint of Meas. & Reg. Station Equipment",null,null,{"$f":"+G724-Adjustments!H724","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715]
[null,null,"Utah",null,{"$f":"+G725-Adjustments!H725","v":1346.5046458380748},{"$f":"EXPENSES!G216","v":34153.14},{"$f":"+Adjustments!W724","v":1346.5046458380748},null,{"$f":"SUM($F$725:$H$725)","v":35499.644645838074},null,null,"Utah",{"$f":"VLOOKUP($L725,$L$2:$N$7,2,FALSE)*I725","v":35499.644645838074},{"$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":35499.644645838074},{"$f":"IF(P725=\"PT\",M725,IF(P725=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S725=\"G\",N725,IF(S725=\"PT\",0,ERR))","v":0},{"$f":"IF(S725=\"PT\",N725,IF(S725=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y725)","v":35499.644645838074},null,716]
[null,null,"Wyoming",null,{"$f":"+G726-Adjustments!H726","v":43.044100485748913},{"$f":"EXPENSES!G217","v":1077.31},{"$f":"+Adjustments!W725","v":43.044100485748913},null,{"$f":"SUM($F$726:$H$726)","v":1120.3541004857489},null,null,"Wyoming",{"$f":"VLOOKUP($L726,$L$2:$N$7,2,FALSE)*I726","v":0},{"$f":"VLOOKUP($L726,$L$2:$N$7,3,FALSE)*I726","v":1120.3541004857489},null,"G",{"$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":1120.3541004857489},{"$f":"IF(S726=\"PT\",N726,IF(S726=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y726)","v":0},null,717]
[null,null,"Total",null,{"$f":"+G727-Adjustments!H727","v":1389.5487463238237},{"$f":"SUM(F725:F726)","v":35230.449999999997},{"$f":"SUM(G725:G726)","v":1389.5487463238237},{"$f":"SUM(H725:H726)","v":0},{"$f":"SUM(I725:I726)","v":36619.998746323821},null,null,null,{"$f":"SUM(M725:M726)","v":35499.644645838074},{"$f":"SUM(N725:N726)","v":1120.3541004857489},null,null,{"$f":"SUM(Q725:Q726)","v":35499.644645838074},{"$f":"SUM(R725:R726)","v":0},null,{"$f":"SUM(T725:T726)","v":1120.3541004857489},{"$f":"SUM(U725:U726)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y727)","v":35499.644645838074},null,718]
[null,null,null,null,{"$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]
[892,"Maintenance of Services",null,null,{"$f":"+G729-Adjustments!H729","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,720]
[null,null,"Utah",null,{"$f":"+G730-Adjustments!H730","v":-17438.696582459612},{"$f":"EXPENSES!G221","v":1147043.97},{"$f":"+Adjustments!W729","v":-17438.696582459612},null,{"$f":"SUM($F$730:$H$730)","v":1129605.2734175404},null,null,"Utah",{"$f":"VLOOKUP($L730,$L$2:$N$7,2,FALSE)*I730","v":1129605.2734175404},{"$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":1129605.2734175404},{"$f":"IF(P730=\"PT\",M730,IF(P730=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S730=\"G\",N730,IF(S730=\"PT\",0,ERR))","v":0},{"$f":"IF(S730=\"PT\",N730,IF(S730=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y730)","v":1129605.2734175404},null,721]
[null,null,"Wyoming",null,{"$f":"+G731-Adjustments!H731","v":2727.8327278996439},{"$f":"EXPENSES!G222","v":35304.769999999997},{"$f":"+Adjustments!W730","v":2727.8327278996439},null,{"$f":"SUM($F$731:$H$731)","v":38032.602727899641},null,null,"Wyoming",{"$f":"VLOOKUP($L731,$L$2:$N$7,2,FALSE)*I731","v":0},{"$f":"VLOOKUP($L731,$L$2:$N$7,3,FALSE)*I731","v":38032.602727899641},null,"G",{"$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":38032.602727899641},{"$f":"IF(S731=\"PT\",N731,IF(S731=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y731)","v":0},null,722]
[null,null,"Total",null,{"$f":"+G732-Adjustments!H732","v":-14710.863854559968},{"$f":"SUM(F730:F731)","v":1182348.74},{"$f":"SUM(G730:G731)","v":-14710.863854559968},{"$f":"SUM(H730:H731)","v":0},{"$f":"SUM(I730:I731)","v":1167637.8761454399},null,null,null,{"$f":"SUM(M730:M731)","v":1129605.2734175404},{"$f":"SUM(N730:N731)","v":38032.602727899641},null,null,{"$f":"SUM(Q730:Q731)","v":1129605.2734175404},{"$f":"SUM(R730:R731)","v":0},null,{"$f":"SUM(T730:T731)","v":38032.602727899641},{"$f":"SUM(U730:U731)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y732)","v":1129605.2734175404},null,723]
[null,null,null,null,{"$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]
[893,"Maintenance of Meters & House Regulators",null,null,{"$f":"+G734-Adjustments!H734","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,725]
[null,null,"Utah",null,{"$f":"+G735-Adjustments!H735","v":27821.319912666338},{"$f":"EXPENSES!G226","v":684012.55},{"$f":"+Adjustments!W734","v":27821.319912666338},null,{"$f":"SUM($F$735:$H$735)","v":711833.86991266639},null,null,"Utah",{"$f":"VLOOKUP($L735,$L$2:$N$7,2,FALSE)*I735","v":711833.86991266639},{"$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":711833.86991266639},{"$f":"IF(P735=\"PT\",M735,IF(P735=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S735=\"G\",N735,IF(S735=\"PT\",0,ERR))","v":0},{"$f":"IF(S735=\"PT\",N735,IF(S735=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y735)","v":711833.86991266639},null,726]
[null,null,"Wyoming",null,{"$f":"+G736-Adjustments!H736","v":7491.7048051730962},{"$f":"EXPENSES!G227","v":134011.34},{"$f":"+Adjustments!W735","v":7491.7048051730962},null,{"$f":"SUM($F$736:$H$736)","v":141503.04480517309},null,null,"Wyoming",{"$f":"VLOOKUP($L736,$L$2:$N$7,2,FALSE)*I736","v":0},{"$f":"VLOOKUP($L736,$L$2:$N$7,3,FALSE)*I736","v":141503.04480517309},null,"G",{"$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":141503.04480517309},{"$f":"IF(S736=\"PT\",N736,IF(S736=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y736)","v":0},null,727]
[null,null,"Total",null,{"$f":"+G737-Adjustments!H737","v":35313.024717839435},{"$f":"SUM(F735:F736)","v":818023.89},{"$f":"SUM(G735:G736)","v":35313.024717839435},{"$f":"SUM(H735:H736)","v":0},{"$f":"SUM(I735:I736)","v":853336.91471783945},null,null,null,{"$f":"SUM(M735:M736)","v":711833.86991266639},{"$f":"SUM(N735:N736)","v":141503.04480517309},null,null,{"$f":"SUM(Q735:Q736)","v":711833.86991266639},{"$f":"SUM(R735:R736)","v":0},null,{"$f":"SUM(T735:T736)","v":141503.04480517309},{"$f":"SUM(U735:U736)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y737)","v":711833.86991266639},null,728]
[null,null,null,null,{"$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]
[8941,"Maintenance of Communication Equipment",null,null,{"$f":"+G739-Adjustments!H739","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,730]
[null,null,"Utah",null,{"$f":"+G740-Adjustments!H740","v":0},{"$f":"EXPENSES!G231","v":0},{"$f":"+Adjustments!W739","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$1274,Y740)","v":0},null,731]
[null,null,"Wyoming",null,{"$f":"+G741-Adjustments!H741","v":0},{"$f":"EXPENSES!G232","v":0},{"$f":"+Adjustments!W740","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$1274,Y741)","v":0},null,732]
[null,null,"Total",null,{"$f":"+G742-Adjustments!H742","v":0},{"$f":"SUM(F740:F741)","v":0},{"$f":"SUM(G740:G741)","v":0},{"$f":"SUM(H740:H741)","v":0},{"$f":"SUM(I740:I741)","v":0},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$1274,Y742)","v":0},null,733]
[null,null,null,null,{"$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]
[8942,"Maintenance of Other Equipment",null,null,{"$f":"+G744-Adjustments!H744","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735]
[null,null,"Utah",null,{"$f":"+G745-Adjustments!H745","v":0},{"$f":"EXPENSES!G236","v":0},{"$f":"+Adjustments!W744","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$1274,Y745)","v":0},null,736]
[null,null,"Wyoming",null,{"$f":"+G746-Adjustments!H746","v":0},{"$f":"EXPENSES!G237","v":0},{"$f":"+Adjustments!W745","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$1274,Y746)","v":0},null,737]
[null,null,"Total",null,{"$f":"+G747-Adjustments!H747","v":0},{"$f":"SUM(F745:F746)","v":0},{"$f":"SUM(G745:G746)","v":0},{"$f":"SUM(H745:H746)","v":0},{"$f":"SUM(I745:I746)","v":0},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$1274,Y747)","v":0},null,738]
[null,null,null,null,{"$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]
["System Total Distribution O&M Expenses",null,null,null,{"$f":"+G749-Adjustments!H749","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,740]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"+G750-Adjustments!H750","v":158936.19606978763},{"$f":"F655+F660+F665+F670+F675+F680+F685+F690+F695+F700+F705+F710+F715+F720+F725+F730+F735+F740+F745","v":62098326.629999995},{"$f":"G655+G660+G665+G670+G675+G680+G685+G690+G695+G700+G705+G710+G715+G720+G725+G730+G735+G740+G745","v":158936.19606978763},0,62257262.826069787,null,null,null,{"$f":"M655+M660+M665+M670+M675+M680+M685+M690+M695+M700+M705+M710+M715+M720+M725+M730+M735+M740+M745","v":62257262.826069787},{"$f":"N655+N660+N665+N670+N675+N680+N685+N690+N695+N700+N705+N710+N715+N720+N725+N730+N735+N740+N745","v":0},null,null,{"$f":"Q655+Q660+Q665+Q670+Q675+Q680+Q685+Q690+Q695+Q700+Q705+Q710+Q715+Q720+Q725+Q730+Q735+Q740+Q745","v":62257262.826069787},{"$f":"R655+R660+R665+R670+R675+R680+R685+R690+R695+R700+R705+R710+R715+R720+R725+R730+R735+R740+R745","v":0},null,{"$f":"T655+T660+T665+T670+T675+T680+T685+T690+T695+T700+T705+T710+T715+T720+T725+T730+T735+T740+T745","v":0},{"$f":"U655+U660+U665+U670+U675+U680+U685+U690+U695+U700+U705+U710+U715+U720+U725+U730+U735+U740+U745","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y750)","v":62257262.826069787},null,741]
[null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"+G751-Adjustments!H751","v":-109588.89515934391},{"$f":"F656+F661+F666+F671+F676+F681+F686+F691+F696+F701+F706+F711+F716+F721+F726+F731+F736+F741+F746","v":2998182.8999999994},-109588.89515934391,0,2888594.0048406566,null,null,null,{"$f":"M656+M661+M666+M671+M676+M681+M686+M691+M696+M701+M706+M711+M716+M721+M726+M731+M736+M741+M746","v":0},{"$f":"N656+N661+N666+N671+N676+N681+N686+N691+N696+N701+N706+N711+N716+N721+N726+N731+N736+N741+N746","v":2888594.0048406566},null,null,{"$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":2888594.0048406566},{"$f":"U656+U661+U666+U671+U676+U681+U686+U691+U696+U701+U706+U711+U716+U721+U726+U731+U736+U741+U746","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y751)","v":0},null,742]
[null,null,null,null,{"$f":"+G752-Adjustments!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$1274,Y752)","v":0},null,743]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"+G753-Adjustments!H753","v":49347.300910443693},{"$f":"F657+F662+F667+F672+F677+F682+F687+F692+F697+F702+F707+F712+F717+F722+F727+F732+F737+F742+F747","v":65096509.530000001},{"$f":"G657+G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747","v":49347.300910443693},{"$f":"H657+H662+H667+H672+H677+H682+H687+H692+H697+H702+H707+H712+H717+H722+H727+H732+H737+H742+H747","v":0},{"$f":"I657+I662+I667+I672+I677+I682+I687+I692+I697+I702+I707+I712+I717+I722+I727+I732+I737+I742+I747","v":65145856.830910429},null,null,null,{"$f":"M657+M662+M667+M672+M677+M682+M687+M692+M697+M702+M707+M712+M717+M722+M727+M732+M737+M742+M747","v":62257262.826069787},{"$f":"N657+N662+N667+N672+N677+N682+N687+N692+N697+N702+N707+N712+N717+N722+N727+N732+N737+N742+N747","v":2888594.0048406566},null,null,{"$f":"Q657+Q662+Q667+Q672+Q677+Q682+Q687+Q692+Q697+Q702+Q707+Q712+Q717+Q722+Q727+Q732+Q737+Q742+Q747","v":62257262.826069787},{"$f":"R657+R662+R667+R672+R677+R682+R687+R692+R697+R702+R707+R712+R717+R722+R727+R732+R737+R742+R747","v":0},null,{"$f":"T657+T662+T667+T672+T677+T682+T687+T692+T697+T702+T707+T712+T717+T722+T727+T732+T737+T742+T747","v":2888594.0048406566},{"$f":"U657+U662+U667+U672+U677+U682+U687+U692+U697+U702+U707+U712+U717+U722+U727+U732+U737+U742+U747","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y753)","v":62257262.826069787},null,744]
[null,null,null,null,{"$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]
["Customer Accounts Expense",null,null,null,{"$f":"+G755-Adjustments!H755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,746]
[null,null,null,null,{"$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]
[901,"Supervision",null,null,{"$f":"+G757-Adjustments!H757","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,748]
[null,null,"Utah",null,{"$f":"+G758-Adjustments!H758","v":3934.4649584032595},{"$f":"EXPENSES!G249","v":1313509.6800000002},{"$f":"+Adjustments!W757","v":3934.4649584032595},null,{"$f":"SUM($F$758:$H$758)","v":1317444.1449584034},null,null,"Utah",{"$f":"VLOOKUP($L758,$L$2:$N$7,2,FALSE)*I758","v":1317444.1449584034},{"$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":1317444.1449584034},{"$f":"IF(P758=\"PT\",M758,IF(P758=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S758=\"G\",N758,IF(S758=\"PT\",0,ERR))","v":0},{"$f":"IF(S758=\"PT\",N758,IF(S758=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y758)","v":1317444.1449584034},null,749]
[null,null,"Wyoming",null,{"$f":"+G759-Adjustments!H759","v":4449.6800287860806},{"$f":"EXPENSES!G250","v":14935.17},{"$f":"+Adjustments!W758","v":4449.6800287860806},null,{"$f":"SUM($F$759:$H$759)","v":19384.850028786081},null,null,"Wyoming",{"$f":"VLOOKUP($L759,$L$2:$N$7,2,FALSE)*I759","v":0},{"$f":"VLOOKUP($L759,$L$2:$N$7,3,FALSE)*I759","v":19384.850028786081},null,"G",{"$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":19384.850028786081},{"$f":"IF(S759=\"PT\",N759,IF(S759=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y759)","v":0},null,750]
[null,null,"Total",null,{"$f":"+G760-Adjustments!H760","v":8384.1449871893401},{"$f":"SUM(F758:F759)","v":1328444.8500000001},{"$f":"SUM(G758:G759)","v":8384.1449871893401},{"$f":"SUM(H758:H759)","v":0},{"$f":"SUM(I758:I759)","v":1336828.9949871895},null,null,null,{"$f":"SUM(M758:M759)","v":1317444.1449584034},{"$f":"SUM(N758:N759)","v":19384.850028786081},null,null,{"$f":"SUM(Q758:Q759)","v":1317444.1449584034},{"$f":"SUM(R758:R759)","v":0},null,{"$f":"SUM(T758:T759)","v":19384.850028786081},{"$f":"SUM(U758:U759)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y760)","v":1317444.1449584034},null,751]
[null,null,null,null,{"$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]
[902,"Meter Reading Expense",null,null,{"$f":"+G762-Adjustments!H762","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,753]
[null,null,"Utah",null,{"$f":"+G763-Adjustments!H763","v":-57532.573405938689},{"$f":"EXPENSES!G254","v":1024682.3400000001},{"$f":"+Adjustments!W762","v":-57532.573405938689},null,{"$f":"SUM($F$763:$H$763)","v":967149.7665940614},null,null,"Utah",{"$f":"VLOOKUP($L763,$L$2:$N$7,2,FALSE)*I763","v":967149.7665940614},{"$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":967149.7665940614},{"$f":"IF(P763=\"PT\",M763,IF(P763=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S763=\"G\",N763,IF(S763=\"PT\",0,ERR))","v":0},{"$f":"IF(S763=\"PT\",N763,IF(S763=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y763)","v":967149.7665940614},null,754]
[null,null,"Wyoming",null,{"$f":"+G764-Adjustments!H764","v":-1591.7869836122591},{"$f":"EXPENSES!G255","v":32577.52},{"$f":"+Adjustments!W763","v":-1591.7869836122591},null,{"$f":"SUM($F$764:$H$764)","v":30985.733016387741},null,null,"Wyoming",{"$f":"VLOOKUP($L764,$L$2:$N$7,2,FALSE)*I764","v":0},{"$f":"VLOOKUP($L764,$L$2:$N$7,3,FALSE)*I764","v":30985.733016387741},null,"G",{"$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":30985.733016387741},{"$f":"IF(S764=\"PT\",N764,IF(S764=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y764)","v":0},null,755]
[null,null,"Total",null,{"$f":"+G765-Adjustments!H765","v":-59124.360389550944},{"$f":"SUM(F763:F764)","v":1057259.8600000001},{"$f":"SUM(G763:G764)","v":-59124.360389550944},{"$f":"SUM(H763:H764)","v":0},{"$f":"SUM(I763:I764)","v":998135.49961044919},null,null,null,{"$f":"SUM(M763:M764)","v":967149.7665940614},{"$f":"SUM(N763:N764)","v":30985.733016387741},null,null,{"$f":"SUM(Q763:Q764)","v":967149.7665940614},{"$f":"SUM(R763:R764)","v":0},null,{"$f":"SUM(T763:T764)","v":30985.733016387741},{"$f":"SUM(U763:U764)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y765)","v":967149.7665940614},null,756]
[null,null,null,null,{"$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]
[9031,"Customer Records Expense",null,null,{"$f":"+G767-Adjustments!H767","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,758]
[null,null,"Utah",null,{"$f":"+G768-Adjustments!H768","v":706005.53877646476},{"$f":"EXPENSES!G259","v":7603226.5299999993},{"$f":"+Adjustments!W767","v":706005.53877646476},null,{"$f":"SUM($F$768:$H$768)","v":8309232.0687764641},null,null,"Utah",{"$f":"VLOOKUP($L768,$L$2:$N$7,2,FALSE)*I768","v":8309232.0687764641},{"$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":8309232.0687764641},{"$f":"IF(P768=\"PT\",M768,IF(P768=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S768=\"G\",N768,IF(S768=\"PT\",0,ERR))","v":0},{"$f":"IF(S768=\"PT\",N768,IF(S768=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y768)","v":8309232.0687764641},null,759]
[null,null,"Wyoming",null,{"$f":"+G769-Adjustments!H769","v":14450.852613241732},{"$f":"EXPENSES!G260","v":221823.93000000002},{"$f":"+Adjustments!W768","v":14450.852613241732},null,{"$f":"SUM($F$769:$H$769)","v":236274.78261324175},null,null,"Wyoming",{"$f":"VLOOKUP($L769,$L$2:$N$7,2,FALSE)*I769","v":0},{"$f":"VLOOKUP($L769,$L$2:$N$7,3,FALSE)*I769","v":236274.78261324175},null,"G",{"$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":236274.78261324175},{"$f":"IF(S769=\"PT\",N769,IF(S769=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y769)","v":0},null,760]
[null,null,"Total",null,{"$f":"+G770-Adjustments!H770","v":720456.39138970652},{"$f":"SUM(F768:F769)","v":7825050.459999999},{"$f":"SUM(G768:G769)","v":720456.39138970652},{"$f":"SUM(H768:H769)","v":0},{"$f":"SUM(I768:I769)","v":8545506.8513897061},null,null,null,{"$f":"SUM(M768:M769)","v":8309232.0687764641},{"$f":"SUM(N768:N769)","v":236274.78261324175},null,null,{"$f":"SUM(Q768:Q769)","v":8309232.0687764641},{"$f":"SUM(R768:R769)","v":0},null,{"$f":"SUM(T768:T769)","v":236274.78261324175},{"$f":"SUM(U768:U769)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y770)","v":8309232.0687764641},null,761]
[null,null,null,null,{"$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]
[9032,"Collection Expense",null,null,{"$f":"+G772-Adjustments!H772","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,763]
[null,null,"Utah",null,{"$f":"+G773-Adjustments!H773","v":55647.641731088399},{"$f":"EXPENSES!G264","v":961329.72},{"$f":"+Adjustments!W772","v":55647.641731088399},null,{"$f":"SUM($F$773:$H$773)","v":1016977.3617310884},null,null,"Utah",{"$f":"VLOOKUP($L773,$L$2:$N$7,2,FALSE)*I773","v":1016977.3617310884},{"$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":1016977.3617310884},{"$f":"IF(P773=\"PT\",M773,IF(P773=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S773=\"G\",N773,IF(S773=\"PT\",0,ERR))","v":0},{"$f":"IF(S773=\"PT\",N773,IF(S773=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y773)","v":1016977.3617310884},null,764]
[null,null,"Wyoming",null,{"$f":"+G774-Adjustments!H774","v":2388.0929236724915},{"$f":"EXPENSES!G265","v":36016.880000000005},{"$f":"+Adjustments!W773","v":2388.0929236724915},null,{"$f":"SUM($F$774:$H$774)","v":38404.972923672496},null,null,"Wyoming",{"$f":"VLOOKUP($L774,$L$2:$N$7,2,FALSE)*I774","v":0},{"$f":"VLOOKUP($L774,$L$2:$N$7,3,FALSE)*I774","v":38404.972923672496},null,"G",{"$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":38404.972923672496},{"$f":"IF(S774=\"PT\",N774,IF(S774=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y774)","v":0},null,765]
[null,null,"Total",null,{"$f":"+G775-Adjustments!H775","v":58035.73465476089},{"$f":"SUM(F773:F774)","v":997346.6},{"$f":"SUM(G773:G774)","v":58035.73465476089},{"$f":"SUM(H773:H774)","v":0},{"$f":"SUM(I773:I774)","v":1055382.3346547608},null,null,null,{"$f":"SUM(M773:M774)","v":1016977.3617310884},{"$f":"SUM(N773:N774)","v":38404.972923672496},null,null,{"$f":"SUM(Q773:Q774)","v":1016977.3617310884},{"$f":"SUM(R773:R774)","v":0},null,{"$f":"SUM(T773:T774)","v":38404.972923672496},{"$f":"SUM(U773:U774)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y775)","v":1016977.3617310884},null,766]
[null,null,null,null,{"$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]
[9033,"Interest Exp - Customer Security Deposits",null,null,{"$f":"+G777-Adjustments!H777","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,768]
[null,null,"Utah",null,{"$f":"+G778-Adjustments!H778","v":0},{"$f":"EXPENSES!G269","v":0},{"$f":"+Adjustments!W777","v":0},null,{"$f":"SUM($F$778:$H$778)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L778,$L$2:$N$7,2,FALSE)*I778","v":0},{"$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":0},{"$f":"IF(P778=\"PT\",M778,IF(P778=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S778=\"G\",N778,IF(S778=\"PT\",0,ERR))","v":0},{"$f":"IF(S778=\"PT\",N778,IF(S778=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y778)","v":0},null,769]
[null,null,"Wyoming",null,{"$f":"+G779-Adjustments!H779","v":0},{"$f":"EXPENSES!G270","v":0},{"$f":"+Adjustments!W778","v":0},null,{"$f":"SUM($F$779:$H$779)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L779,$L$2:$N$7,2,FALSE)*I779","v":0},{"$f":"VLOOKUP($L779,$L$2:$N$7,3,FALSE)*I779","v":0},null,"G",{"$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":0},{"$f":"IF(S779=\"PT\",N779,IF(S779=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y779)","v":0},null,770]
[null,null,"Total",null,{"$f":"+G780-Adjustments!H780","v":0},{"$f":"SUM(F778:F779)","v":0},{"$f":"SUM(G778:G779)","v":0},{"$f":"SUM(H778:H779)","v":0},{"$f":"SUM(I778:I779)","v":0},null,null,null,{"$f":"SUM(M778:M779)","v":0},{"$f":"SUM(N778:N779)","v":0},null,null,{"$f":"SUM(Q778:Q779)","v":0},{"$f":"SUM(R778:R779)","v":0},null,{"$f":"SUM(T778:T779)","v":0},{"$f":"SUM(U778:U779)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y780)","v":0},null,771]
[null,null,null,null,{"$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]
["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,"Utah",null,{"$f":"+G783-Adjustments!H783","v":-750620.1143745085},{"$f":"EXPENSES!G274","v":1765981.4299999997},{"$f":"+Adjustments!W782","v":-750620.1143745085},null,{"$f":"SUM($F$783:$H$783)","v":1015361.3156254912},null,null,"Utah",{"$f":"VLOOKUP($L783,$L$2:$N$7,2,FALSE)*I783","v":1015361.3156254912},{"$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":1015361.3156254912},{"$f":"IF(P783=\"PT\",M783,IF(P783=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S783=\"G\",N783,IF(S783=\"PT\",0,ERR))","v":0},{"$f":"IF(S783=\"PT\",N783,IF(S783=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y783)","v":1015361.3156254912},null,774]
[null,null,"Wyoming",null,{"$f":"+G784-Adjustments!H784","v":-113379.70601836059},{"$f":"EXPENSES!G275","v":145375},{"$f":"+Adjustments!W783","v":-113379.70601836059},null,{"$f":"SUM($F$784:$H$784)","v":31995.293981639406},null,null,"Wyoming",{"$f":"VLOOKUP($L784,$L$2:$N$7,2,FALSE)*I784","v":0},{"$f":"VLOOKUP($L784,$L$2:$N$7,3,FALSE)*I784","v":31995.293981639406},null,"G",{"$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":31995.293981639406},{"$f":"IF(S784=\"PT\",N784,IF(S784=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y784)","v":0},null,775]
[null,null,"Total",null,{"$f":"+G785-Adjustments!H785","v":-863999.82039286906},{"$f":"SUM(F783:F784)","v":1911356.4299999997},{"$f":"SUM(G783:G784)","v":-863999.82039286906},{"$f":"SUM(H783:H784)","v":0},{"$f":"SUM(I783:I784)","v":1047356.6096071306},null,null,null,{"$f":"SUM(M783:M784)","v":1015361.3156254912},{"$f":"SUM(N783:N784)","v":31995.293981639406},null,null,{"$f":"SUM(Q783:Q784)","v":1015361.3156254912},{"$f":"SUM(R783:R784)","v":0},null,{"$f":"SUM(T783:T784)","v":31995.293981639406},{"$f":"SUM(U783:U784)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y785)","v":1015361.3156254912},null,776]
[null,null,null,null,{"$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]
["904.1","Uncollectible Accounts - SNG",null,null,{"$f":"+G787-Adjustments!H787","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,778]
[null,null,"Utah",null,{"$f":"+G788-Adjustments!H788","v":-433659.16},{"$f":"EXPENSES!G279","v":433659.16},{"$f":"+Adjustments!W787","v":-433659.16},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$1274,Y788)","v":0},null,779]
[null,null,"Wyoming",null,{"$f":"+G789-Adjustments!H789","v":0},{"$f":"EXPENSES!G280","v":0},{"$f":"+Adjustments!W788","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$1274,Y789)","v":0},null,780]
[null,null,"Total",null,{"$f":"+G790-Adjustments!H790","v":-433659.16},{"$f":"SUM(F788:F789)","v":433659.16},{"$f":"SUM(G788:G789)","v":-433659.16},{"$f":"SUM(H788:H789)","v":0},{"$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$1274,Y790)","v":0},null,781]
[null,null,null,null,{"$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]
["904.2","Uncollectible Accounts - Commodity",null,null,{"$f":"+G792-Adjustments!H792","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,783]
[null,null,"Utah",null,{"$f":"+G793-Adjustments!H793","v":-2032632.8699999996},{"$f":"EXPENSES!G284","v":2032632.8699999996},{"$f":"+Adjustments!W792","v":-2032632.8699999996},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$1274,Y793)","v":0},null,784]
[null,null,"Wyoming",null,{"$f":"+G794-Adjustments!H794","v":0},{"$f":"EXPENSES!G285","v":0},{"$f":"+Adjustments!W793","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$1274,Y794)","v":0},null,785]
[null,null,"Total",null,{"$f":"+G795-Adjustments!H795","v":-2032632.8699999996},{"$f":"SUM(F793:F794)","v":2032632.8699999996},{"$f":"SUM(G793:G794)","v":-2032632.8699999996},{"$f":"SUM(H793:H794)","v":0},{"$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$1274,Y795)","v":0},null,786]
[null,null,null,null,{"$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]
[905,"Miscellaneous Expense",null,null,{"$f":"+G797-Adjustments!H797","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,788]
[null,null,"Utah",null,{"$f":"+G798-Adjustments!H798","v":0},{"$f":"EXPENSES!G290","v":0},{"$f":"+Adjustments!W797","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$1274,Y798)","v":0},null,789]
[null,null,"Wyoming",null,{"$f":"+G799-Adjustments!H799","v":0},{"$f":"EXPENSES!G291","v":0},{"$f":"+Adjustments!W798","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$1274,Y799)","v":0},null,790]
[null,null,"Total",null,{"$f":"+G800-Adjustments!H800","v":0},{"$f":"SUM(F798:F799)","v":0},{"$f":"SUM(G798:G799)","v":0},{"$f":"SUM(H798:H799)","v":0},{"$f":"SUM(I798:I799)","v":0},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$1274,Y800)","v":0},null,791]
[null,null,null,null,{"$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]
["System Total Customer Accounts Exp",null,null,null,{"$f":"+G802-Adjustments!H802","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,793]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"+G803-Adjustments!H803","v":-2508857.0723144906},{"$f":"F798+F793+F788+F783+F778+F773+F768+F763+F758","v":15135021.729999997},-2508857.0723144906,0,12626164.657685509,null,null,null,{"$f":"M758+M763+M768+M773+M778+M783+M798+M788+M793","v":12626164.657685507},{"$f":"N758+N763+N768+N773+N778+N783+N798","v":0},null,null,{"$f":"Q758+Q763+Q768+Q773+Q778+Q783+Q798+Q788+Q793","v":12626164.657685507},{"$f":"R758+R763+R768+R773+R778+R783+R798+R788+R793","v":0},null,{"$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":12626164.657685507},null,794]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"+G804-Adjustments!H804","v":-93682.867436272543},450728.50000000006,-93682.867436272543,0,357045.63256372744,null,null,null,{"$f":"M759+M764+M769+M774+M779+M784+M799","v":0},{"$f":"N759+N764+N769+N774+N779+N784+N799","v":357045.63256372756},null,null,{"$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":357045.63256372756},{"$f":"U759+U764+U769+U774+U779+U784+U799","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y804)","v":0},null,795]
[null,null,null,null,{"$f":"+G805-Adjustments!H805","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,796]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"+G806-Adjustments!H806","v":-2602539.9397507631},{"$f":"F800+F795+F790+F785+F780+F775+F770+F765+F760","v":15585750.229999997},{"$f":"G800+G795+G790+G785+G780+G775+G770+G765+G760","v":-2602539.9397507631},{"$f":"H800+H795+H790+H785+H780+H775+H770+H765+H760","v":0},{"$f":"I800+I795+I790+I785+I780+I775+I770+I765+I760","v":12983210.290249236},null,null,null,{"$f":"M800+M795+M790+M785+M780+M775+M770+M765+M760","v":12626164.657685509},{"$f":"N800+N795+N790+N785+N780+N775+N770+N765+N760","v":357045.63256372744},null,null,{"$f":"Q800+Q795+Q790+Q785+Q780+Q775+Q770+Q765+Q760","v":12626164.657685509},{"$f":"R800+R795+R790+R785+R780+R775+R770+R765+R760","v":0},null,{"$f":"T800+T795+T790+T785+T780+T775+T770+T765+T760","v":357045.63256372744},{"$f":"U800+U795+U790+U785+U780+U775+U770+U765+U760","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y806)","v":12626164.657685509},null,797]
[null,null,null,null,{"$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]
["Customer Service & Information Expense",null,null,null,{"$f":"+G808-Adjustments!H808","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,799]
[null,null,null,null,{"$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]
[907,"Supervision",null,null,{"$f":"+G810-Adjustments!H810","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,801]
[null,null,"Utah",null,{"$f":"+G811-Adjustments!H811","v":54639.493426442961},{"$f":"EXPENSES!G303","v":442366.07},{"$f":"+Adjustments!W810","v":54639.493426442961},null,{"$f":"SUM($F$811:$H$811)","v":497005.56342644297},null,null,"Utah",{"$f":"VLOOKUP($L811,$L$2:$N$7,2,FALSE)*I811","v":497005.56342644297},{"$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":497005.56342644297},{"$f":"IF(P811=\"PT\",M811,IF(P811=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S811=\"G\",N811,IF(S811=\"PT\",0,ERR))","v":0},{"$f":"IF(S811=\"PT\",N811,IF(S811=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y811)","v":497005.56342644297},null,802]
[null,null,"Wyoming",null,{"$f":"+G812-Adjustments!H812","v":1568.9089958694476},{"$f":"EXPENSES!G304","v":12422.430000000002},{"$f":"+Adjustments!W811","v":1568.9089958694476},null,{"$f":"SUM($F$812:$H$812)","v":13991.33899586945},null,null,"Wyoming",{"$f":"VLOOKUP($L812,$L$2:$N$7,2,FALSE)*I812","v":0},{"$f":"VLOOKUP($L812,$L$2:$N$7,3,FALSE)*I812","v":13991.33899586945},null,"G",{"$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":13991.33899586945},{"$f":"IF(S812=\"PT\",N812,IF(S812=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y812)","v":0},null,803]
[null,null,"Total",null,{"$f":"+G813-Adjustments!H813","v":56208.402422312407},{"$f":"SUM(F811:F812)","v":454788.5},{"$f":"SUM(G811:G812)","v":56208.402422312407},{"$f":"SUM(H811:H812)","v":0},{"$f":"SUM(I811:I812)","v":510996.90242231241},null,null,null,{"$f":"SUM(M811:M812)","v":497005.56342644297},{"$f":"SUM(N811:N812)","v":13991.33899586945},null,null,{"$f":"SUM(Q811:Q812)","v":497005.56342644297},{"$f":"SUM(R811:R812)","v":0},null,{"$f":"SUM(T811:T812)","v":13991.33899586945},{"$f":"SUM(U811:U812)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y813)","v":497005.56342644297},null,804]
[null,null,null,null,{"$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]
[908,"Customer Assistance Expense",null,null,{"$f":"+G815-Adjustments!K815","v":27104589.094640806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806]
[null,null,"Utah",null,{"$f":"+G816-Adjustments!K816","v":-29651309.181862995},{"$f":"EXPENSES!G308","v":28370275.680000003},{"$f":"+Adjustments!W815","v":-29782893.222416196},null,{"$f":"SUM($F$816:$H$816)","v":-1412617.5424161926},null,null,"Utah",{"$f":"VLOOKUP($L816,$L$2:$N$7,2,FALSE)*I816","v":-1412617.5424161926},{"$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":-1412617.5424161926},{"$f":"IF(P816=\"PT\",M816,IF(P816=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S816=\"G\",N816,IF(S816=\"PT\",0,ERR))","v":0},{"$f":"IF(S816=\"PT\",N816,IF(S816=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y816)","v":-1412617.5424161926},null,807]
[null,null,"Wyoming",null,{"$f":"+G817-Adjustments!H817","v":-167759.19521725862},{"$f":"EXPENSES!G309","v":174276.02999999997},{"$f":"+Adjustments!W816","v":-167759.19521725862},null,{"$f":"SUM($F$817:$H$817)","v":6516.8347827413527},null,null,"Wyoming",{"$f":"VLOOKUP($L817,$L$2:$N$7,2,FALSE)*I817","v":0},{"$f":"VLOOKUP($L817,$L$2:$N$7,3,FALSE)*I817","v":6516.8347827413527},null,"G",{"$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":6516.8347827413527},{"$f":"IF(S817=\"PT\",N817,IF(S817=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y817)","v":0},null,808]
[null,null,"Total",null,{"$f":"+G818-Adjustments!H818","v":-29950652.417633455},{"$f":"SUM(F816:F817)","v":28544551.710000005},{"$f":"SUM(G816:G817)","v":-29950652.417633455},{"$f":"SUM(H816:H817)","v":0},{"$f":"SUM(I816:I817)","v":-1406100.7076334513},null,null,null,{"$f":"SUM(M816:M817)","v":-1412617.5424161926},{"$f":"SUM(N816:N817)","v":6516.8347827413527},null,null,{"$f":"SUM(Q816:Q817)","v":-1412617.5424161926},{"$f":"SUM(R816:R817)","v":0},null,{"$f":"SUM(T816:T817)","v":6516.8347827413527},{"$f":"SUM(U816:U817)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y818)","v":-1412617.5424161926},null,809]
[null,null,null,null,{"$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]
[909,"Info & Instructional Advertising Expense",null,null,{"$f":"+G820-Adjustments!H820","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,811]
[null,null,"Utah",null,{"$f":"+G821-Adjustments!H821","v":16634.991654199781},{"$f":"EXPENSES!G313","v":841205.60000000009},{"$f":"+Adjustments!W820","v":16634.991654199781},null,{"$f":"SUM($F$821:$H$821)","v":857840.59165419987},null,null,"Utah",{"$f":"VLOOKUP($L821,$L$2:$N$7,2,FALSE)*I821","v":857840.59165419987},{"$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":857840.59165419987},{"$f":"IF(P821=\"PT\",M821,IF(P821=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S821=\"G\",N821,IF(S821=\"PT\",0,ERR))","v":0},{"$f":"IF(S821=\"PT\",N821,IF(S821=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y821)","v":857840.59165419987},null,812]
[null,null,"Wyoming",null,{"$f":"+G822-Adjustments!H822","v":607.78780339999867},{"$f":"EXPENSES!G314","v":18493.09},{"$f":"+Adjustments!W821","v":607.78780339999867},null,{"$f":"SUM($F$822:$H$822)","v":19100.877803399999},null,null,"Wyoming",{"$f":"VLOOKUP($L822,$L$2:$N$7,2,FALSE)*I822","v":0},{"$f":"VLOOKUP($L822,$L$2:$N$7,3,FALSE)*I822","v":19100.877803399999},null,"G",{"$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":19100.877803399999},{"$f":"IF(S822=\"PT\",N822,IF(S822=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y822)","v":0},null,813]
[null,null,"Total",null,{"$f":"+G823-Adjustments!H823","v":17242.77945759978},{"$f":"SUM(F821:F822)","v":859698.69000000006},{"$f":"SUM(G821:G822)","v":17242.77945759978},{"$f":"SUM(H821:H822)","v":0},{"$f":"SUM(I821:I822)","v":876941.46945759992},null,null,null,{"$f":"SUM(M821:M822)","v":857840.59165419987},{"$f":"SUM(N821:N822)","v":19100.877803399999},null,null,{"$f":"SUM(Q821:Q822)","v":857840.59165419987},{"$f":"SUM(R821:R822)","v":0},null,{"$f":"SUM(T821:T822)","v":19100.877803399999},{"$f":"SUM(U821:U822)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y823)","v":857840.59165419987},null,814]
[null,null,null,null,{"$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]
[910,"Misc Customer Service & Info Expense",null,null,{"$f":"+G825-Adjustments!H825","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,816]
[null,null,"Utah",null,{"$f":"+G826-Adjustments!H826","v":0},{"$f":"EXPENSES!G318","v":0},{"$f":"+Adjustments!W825","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$1274,Y826)","v":0},null,817]
[null,null,"Wyoming",null,{"$f":"+G827-Adjustments!H827","v":0},{"$f":"EXPENSES!G319","v":0},{"$f":"+Adjustments!W826","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$1274,Y827)","v":0},null,818]
[null,null,"Total",null,{"$f":"+G828-Adjustments!H828","v":0},{"$f":"SUM(F826:F827)","v":0},{"$f":"SUM(G826:G827)","v":0},{"$f":"SUM(H826:H827)","v":0},{"$f":"SUM(I826:I827)","v":0},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$1274,Y828)","v":0},null,819]
[null,null,null,null,{"$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]
["System Total Cust Service & Info Exp",null,null,null,{"$f":"+G830-Adjustments!H830","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,821]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"+G831-Adjustments!H831","v":-29711618.737335555},{"$f":"F811+F816+F821+F826","v":29653847.350000005},{"$f":"G811+G816+G821+G826","v":-29711618.737335555},{"$f":"H811+H816+H821+H826","v":0},-57771.387335549807,null,null,null,{"$f":"M811+M816+M821+M826","v":-57771.387335549807},{"$f":"N811+N816+N821+N826","v":0},null,null,{"$f":"Q811+Q816+Q821+Q826","v":-57771.387335549807},{"$f":"R811+R816+R821+R826","v":0},null,{"$f":"T811+T816+T821+T826","v":0},{"$f":"U811+U816+U821+U826","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y831)","v":-57771.387335549807},null,822]
[null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"+G832-Adjustments!H832","v":-165582.49841798918},{"$f":"F812+F817+F822+F827","v":205191.54999999996},-165582.49841798918,0,39609.051582010798,null,null,null,{"$f":"M812+M817+M822+M827","v":0},{"$f":"N812+N817+N822+N827","v":39609.051582010798},null,null,{"$f":"Q812+Q817+Q822+Q827","v":0},{"$f":"R812+R817+R822+R827","v":0},null,{"$f":"T812+T817+T822+T827","v":39609.051582010798},{"$f":"U812+U817+U822+U827","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y832)","v":0},null,823]
[null,null,null,null,{"$f":"+G833-Adjustments!H833","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"+G834-Adjustments!H834","v":-29877201.235753544},{"$f":"F813+F818+F823+F828","v":29859038.900000006},{"$f":"G813+G818+G823+G828","v":-29877201.235753544},{"$f":"H813+H818+H823+H828","v":0},{"$f":"I813+I818+I823+I828","v":-18162.335753538995},null,null,null,{"$f":"M813+M818+M823+M828","v":-57771.387335549807},{"$f":"N813+N818+N823+N828","v":39609.051582010798},null,null,{"$f":"Q813+Q818+Q823+Q828","v":-57771.387335549807},{"$f":"R813+R818+R823+R828","v":0},null,{"$f":"T813+T818+T823+T828","v":39609.051582010798},{"$f":"U813+U818+U823+U828","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y834)","v":-57771.387335549807},null,825]
[null,null,null,null,{"$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]
["Administrative & General Expense",null,null,null,{"$f":"+G836-Adjustments!H836","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,827]
[null,null,null,null,{"$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]
[920,"Administrative & General Salaries",null,null,{"$f":"+G838-Adjustments!H838","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,829]
[null,null,"Utah",null,{"$f":"+G839-Adjustments!H839","v":1408762.2162885093},{"$f":"EXPENSES!G331","v":5459694.1099999994},{"$f":"Adjustments!W838","v":1408762.2162885093},null,{"$f":"SUM(F839:H839)","v":6868456.3262885083},null,null,"Utah",{"$f":"VLOOKUP($L839,$L$2:$N$7,2,FALSE)*I839","v":6868456.3262885083},{"$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":6868456.3262885083},{"$f":"IF(P839=\"PT\",M839,IF(P839=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S839=\"G\",N839,IF(S839=\"PT\",0,ERR))","v":0},{"$f":"IF(S839=\"PT\",N839,IF(S839=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y839)","v":6868456.3262885083},null,830]
[null,null,"Wyoming",null,{"$f":"+G840-Adjustments!H840","v":39510.544703029576},{"$f":"EXPENSES!G332","v":174507.19},{"$f":"Adjustments!W839","v":39510.544703029576},null,{"$f":"SUM(F840:H840)","v":214017.73470302956},null,null,"Wyoming",{"$f":"VLOOKUP($L840,$L$2:$N$7,2,FALSE)*I840","v":0},{"$f":"VLOOKUP($L840,$L$2:$N$7,3,FALSE)*I840","v":214017.73470302956},null,"G",{"$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":214017.73470302956},{"$f":"IF(S840=\"PT\",N840,IF(S840=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y840)","v":0},null,831]
[null,null,"Total",null,{"$f":"+G841-Adjustments!H841","v":1448272.7609915389},{"$f":"SUM(F839:F840)","v":5634201.2999999998},{"$f":"Adjustments!W840","v":1448272.7609915389},null,{"$f":"SUM(I839:I840)","v":7082474.0609915378},null,null,null,{"$f":"SUM(M839:M840)","v":6868456.3262885083},{"$f":"SUM(N839:N840)","v":214017.73470302956},null,null,{"$f":"SUM(Q839:Q840)","v":6868456.3262885083},{"$f":"SUM(R839:R840)","v":0},null,{"$f":"SUM(T839:T840)","v":214017.73470302956},{"$f":"SUM(U839:U840)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y841)","v":6868456.3262885083},null,832]
[null,null,null,null,{"$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]
[921,"Office Supplies & Expenses",null,null,{"$f":"+G843-Adjustments!H843","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,834]
[null,null,"Utah",null,{"$f":"+G844-Adjustments!H844","v":-237386.70242195443},{"$f":"EXPENSES!G335","v":2264457.7000000002},{"$f":"Adjustments!W842","v":-237386.70242195443},null,{"$f":"SUM(F844:H844)","v":2027070.9975780458},null,null,"Utah",{"$f":"VLOOKUP($L844,$L$2:$N$7,2,FALSE)*I844","v":2027070.9975780458},{"$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":2027070.9975780458},{"$f":"IF(P844=\"PT\",M844,IF(P844=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S844=\"G\",N844,IF(S844=\"PT\",0,ERR))","v":0},{"$f":"IF(S844=\"PT\",N844,IF(S844=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y844)","v":2027070.9975780458},null,835]
[null,null,"Wyoming",null,{"$f":"+G845-Adjustments!H845","v":1244.3158581371808},{"$f":"EXPENSES!G336","v":77627.929999999993},{"$f":"Adjustments!W843","v":1244.3158581371808},null,{"$f":"SUM(F845:H845)","v":78872.245858137176},null,null,"Wyoming",{"$f":"VLOOKUP($L845,$L$2:$N$7,2,FALSE)*I845","v":0},{"$f":"VLOOKUP($L845,$L$2:$N$7,3,FALSE)*I845","v":78872.245858137176},null,"G",{"$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":78872.245858137176},{"$f":"IF(S845=\"PT\",N845,IF(S845=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y845)","v":0},null,836]
[null,null,"Total",null,{"$f":"+G846-Adjustments!H846","v":-236142.38656381727},{"$f":"SUM(F844:F845)","v":2342085.6300000004},{"$f":"Adjustments!W844","v":-236142.38656381727},null,{"$f":"SUM(I844:I845)","v":2105943.2434361828},null,null,null,{"$f":"SUM(M844:M845)","v":2027070.9975780458},{"$f":"SUM(N844:N845)","v":78872.245858137176},null,null,{"$f":"SUM(Q844:Q845)","v":2027070.9975780458},{"$f":"SUM(R844:R845)","v":0},null,{"$f":"SUM(T844:T845)","v":78872.245858137176},{"$f":"SUM(U844:U845)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y846)","v":2027070.9975780458},null,{"$f":"Y845+1","v":837}]
[null,null,null,null,{"$f":"+G847-Adjustments!H847","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,838]
[922,"Administrative Expenses Transferred",null,null,{"$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,"Utah",null,{"$f":"+G849-Adjustments!H849","v":869958.62000000291},{"$f":"EXPENSES!G339","v":-14805055.200000001},{"$f":"Adjustments!W846","v":869958.62000000291},null,{"$f":"SUM(F849:H849)","v":-13935096.579999998},null,null,"Utah",{"$f":"VLOOKUP($L849,$L$2:$N$7,2,FALSE)*I849","v":-13935096.579999998},{"$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":-13935096.579999998},{"$f":"IF(P849=\"PT\",M849,IF(P849=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S849=\"G\",N849,IF(S849=\"PT\",0,ERR))","v":0},{"$f":"IF(S849=\"PT\",N849,IF(S849=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y849)","v":-13935096.579999998},null,840]
[null,null,"Wyoming",null,{"$f":"+G850-Adjustments!H850","v":32207.390000000014},{"$f":"EXPENSES!G340","v":-507146.45999999996},{"$f":"Adjustments!W847","v":32207.390000000014},null,{"$f":"SUM(F850:H850)","v":-474939.06999999995},null,null,"Wyoming",{"$f":"VLOOKUP($L850,$L$2:$N$7,2,FALSE)*I850","v":0},{"$f":"VLOOKUP($L850,$L$2:$N$7,3,FALSE)*I850","v":-474939.06999999995},null,"G",{"$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":-474939.06999999995},{"$f":"IF(S850=\"PT\",N850,IF(S850=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y850)","v":0},null,841]
[null,null,"Total",null,{"$f":"+G851-Adjustments!H851","v":902166.01000000292},{"$f":"SUM(F849:F850)","v":-15312201.66},{"$f":"Adjustments!W848","v":902166.01000000292},null,{"$f":"SUM(I849:I850)","v":-14410035.649999999},null,null,null,{"$f":"SUM(M849:M850)","v":-13935096.579999998},{"$f":"SUM(N849:N850)","v":-474939.06999999995},null,null,{"$f":"SUM(Q849:Q850)","v":-13935096.579999998},{"$f":"SUM(R849:R850)","v":0},null,{"$f":"SUM(T849:T850)","v":-474939.06999999995},{"$f":"SUM(U849:U850)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y851)","v":-13935096.579999998},null,842]
[null,null,null,null,{"$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]
[923,"Outside Services Employed",null,null,{"$f":"+G853-Adjustments!H853","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,844]
[null,null,"Utah",null,{"$f":"+G854-Adjustments!H854","v":759362.04699168727},{"$f":"EXPENSES!G343","v":33289973.330000002},{"$f":"Adjustments!W850","v":759362.04699168727},null,{"$f":"SUM(F854:H854)","v":34049335.376991689},null,null,"Utah",{"$f":"VLOOKUP($L854,$L$2:$N$7,2,FALSE)*I854","v":34049335.376991689},{"$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":34049335.376991689},{"$f":"IF(P854=\"PT\",M854,IF(P854=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S854=\"G\",N854,IF(S854=\"PT\",0,ERR))","v":0},{"$f":"IF(S854=\"PT\",N854,IF(S854=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y854)","v":34049335.376991689},null,845]
[null,null,"Wyoming",null,{"$f":"+G855-Adjustments!H855","v":110553.10605734633},{"$f":"EXPENSES!G344","v":1037379.03},{"$f":"Adjustments!W851","v":110553.10605734633},null,{"$f":"SUM(F855:H855)","v":1147932.1360573464},null,null,"Wyoming",{"$f":"VLOOKUP($L855,$L$2:$N$7,2,FALSE)*I855","v":0},{"$f":"VLOOKUP($L855,$L$2:$N$7,3,FALSE)*I855","v":1147932.1360573464},null,"G",{"$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":1147932.1360573464},{"$f":"IF(S855=\"PT\",N855,IF(S855=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y855)","v":0},null,846]
[null,null,"Total",null,{"$f":"+G856-Adjustments!H856","v":869915.1530490336},{"$f":"SUM(F854:F855)","v":34327352.359999999},{"$f":"Adjustments!W852","v":869915.1530490336},null,{"$f":"SUM(I854:I855)","v":35197267.513049036},null,null,null,{"$f":"SUM(M854:M855)","v":34049335.376991689},{"$f":"SUM(N854:N855)","v":1147932.1360573464},null,null,{"$f":"SUM(Q854:Q855)","v":34049335.376991689},{"$f":"SUM(R854:R855)","v":0},null,{"$f":"SUM(T854:T855)","v":1147932.1360573464},{"$f":"SUM(U854:U855)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y856)","v":34049335.376991689},null,847]
[null,null,null,null,{"$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]
[924,"Property Insurance",null,null,{"$f":"+G858-Adjustments!H858","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,849]
[null,null,"Utah",null,{"$f":"+G859-Adjustments!H859","v":90781.541571600013},{"$f":"EXPENSES!G347","v":213691.83000000002},{"$f":"Adjustments!W854","v":90781.541571600013},null,{"$f":"SUM(F859:H859)","v":304473.37157160003},null,null,"Utah",{"$f":"VLOOKUP($L859,$L$2:$N$7,2,FALSE)*I859","v":304473.37157160003},{"$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":304473.37157160003},{"$f":"IF(P859=\"PT\",M859,IF(P859=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S859=\"G\",N859,IF(S859=\"PT\",0,ERR))","v":0},{"$f":"IF(S859=\"PT\",N859,IF(S859=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y859)","v":304473.37157160003},null,850]
[null,null,"Wyoming",null,{"$f":"+G860-Adjustments!H860","v":3011.9967840000008},{"$f":"EXPENSES!G348","v":7341.5599999999995},{"$f":"Adjustments!W855","v":3011.9967840000008},null,{"$f":"SUM(F860:H860)","v":10353.556784},null,null,"Wyoming",{"$f":"VLOOKUP($L860,$L$2:$N$7,2,FALSE)*I860","v":0},{"$f":"VLOOKUP($L860,$L$2:$N$7,3,FALSE)*I860","v":10353.556784},null,"G",{"$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":10353.556784},{"$f":"IF(S860=\"PT\",N860,IF(S860=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y860)","v":0},null,851]
[null,null,"Total",null,{"$f":"+G861-Adjustments!H861","v":93793.538355600016},{"$f":"SUM(F859:F860)","v":221033.39},{"$f":"Adjustments!W856","v":93793.538355600016},null,{"$f":"SUM(I859:I860)","v":314826.92835560004},null,null,null,{"$f":"SUM(M859:M860)","v":304473.37157160003},{"$f":"SUM(N859:N860)","v":10353.556784},null,null,{"$f":"SUM(Q859:Q860)","v":304473.37157160003},{"$f":"SUM(R859:R860)","v":0},null,{"$f":"SUM(T859:T860)","v":10353.556784},{"$f":"SUM(U859:U860)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y861)","v":304473.37157160003},null,852]
[null,null,null,null,{"$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]
[925,"Injuries & Damages",null,null,{"$f":"+G863-Adjustments!H863","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,854]
[null,null,"Utah",null,{"$f":"+G864-Adjustments!H864","v":196713.33945840015},{"$f":"EXPENSES!G351","v":1068996.28},{"$f":"Adjustments!W858","v":196713.33945840015},null,{"$f":"SUM(F864:H864)","v":1265709.6194584002},null,null,"Utah",{"$f":"VLOOKUP($L864,$L$2:$N$7,2,FALSE)*I864","v":1265709.6194584002},{"$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":1265709.6194584002},{"$f":"IF(P864=\"PT\",M864,IF(P864=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S864=\"G\",N864,IF(S864=\"PT\",0,ERR))","v":0},{"$f":"IF(S864=\"PT\",N864,IF(S864=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y864)","v":1265709.6194584002},null,855]
[null,null,"Wyoming",null,{"$f":"+G865-Adjustments!H865","v":6661.1125208000012},{"$f":"EXPENSES!G352","v":45110.33},{"$f":"Adjustments!W859","v":6661.1125208000012},null,{"$f":"SUM(F865:H865)","v":51771.442520800003},null,null,"Wyoming",{"$f":"VLOOKUP($L865,$L$2:$N$7,2,FALSE)*I865","v":0},{"$f":"VLOOKUP($L865,$L$2:$N$7,3,FALSE)*I865","v":51771.442520800003},null,"G",{"$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":51771.442520800003},{"$f":"IF(S865=\"PT\",N865,IF(S865=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y865)","v":0},null,856]
[null,null,"Total",null,{"$f":"+G866-Adjustments!H866","v":203374.45197920015},{"$f":"SUM(F864:F865)","v":1114106.6100000001},{"$f":"Adjustments!W860","v":203374.45197920015},null,{"$f":"SUM(I864:I865)","v":1317481.0619792002},null,null,null,{"$f":"SUM(M864:M865)","v":1265709.6194584002},{"$f":"SUM(N864:N865)","v":51771.442520800003},null,null,{"$f":"SUM(Q864:Q865)","v":1265709.6194584002},{"$f":"SUM(R864:R865)","v":0},null,{"$f":"SUM(T864:T865)","v":51771.442520800003},{"$f":"SUM(U864:U865)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y866)","v":1265709.6194584002},null,857]
[null,null,null,null,{"$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]
[926,"Employee Pensions & Benefits",null,null,{"$f":"+G868-Adjustments!H868","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,859]
[null,null,"Utah",null,{"$f":"+G869-Adjustments!H869","v":3172695.8141817525},{"$f":"EXPENSES!G355","v":1778014.54},{"$f":"Adjustments!W862","v":3172695.8141817525},null,{"$f":"SUM(F869:H869)","v":4950710.3541817525},null,null,"Utah",{"$f":"VLOOKUP($L869,$L$2:$N$7,2,FALSE)*I869","v":4950710.3541817525},{"$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":4950710.3541817525},{"$f":"IF(P869=\"PT\",M869,IF(P869=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S869=\"G\",N869,IF(S869=\"PT\",0,ERR))","v":0},{"$f":"IF(S869=\"PT\",N869,IF(S869=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y869)","v":4950710.3541817525},null,860]
[null,null,"Wyoming",null,{"$f":"+G870-Adjustments!H870","v":107833.41707276035},{"$f":"EXPENSES!G356","v":64692.47},{"$f":"Adjustments!W863","v":107833.41707276035},null,{"$f":"SUM(F870:H870)","v":172525.88707276035},null,null,"Wyoming",{"$f":"VLOOKUP($L870,$L$2:$N$7,2,FALSE)*I870","v":0},{"$f":"VLOOKUP($L870,$L$2:$N$7,3,FALSE)*I870","v":172525.88707276035},null,"G",{"$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":172525.88707276035},{"$f":"IF(S870=\"PT\",N870,IF(S870=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y870)","v":0},null,861]
[null,null,"Total",null,{"$f":"+G871-Adjustments!H871","v":3280529.2312545129},{"$f":"SUM(F869:F870)","v":1842707.01},{"$f":"Adjustments!W864","v":3280529.2312545129},null,{"$f":"SUM(I869:I870)","v":5123236.2412545132},null,null,null,{"$f":"SUM(M869:M870)","v":4950710.3541817525},{"$f":"SUM(N869:N870)","v":172525.88707276035},null,null,{"$f":"SUM(Q869:Q870)","v":4950710.3541817525},{"$f":"SUM(R869:R870)","v":0},null,{"$f":"SUM(T869:T870)","v":172525.88707276035},{"$f":"SUM(U869:U870)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y871)","v":4950710.3541817525},null,862]
[null,null,null,null,{"$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]
["928","Regulatory Expense",null,null,{"$f":"+G873-Adjustments!H873","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,864]
[null,null,"Utah",null,{"$f":"+G874-Adjustments!H874","v":-3627.7777429895668},{"$f":"EXPENSES!G359","v":11606.48},{"$f":"Adjustments!W866","v":-3627.7777429895668},null,{"$f":"SUM(F874:H874)","v":7978.7022570104327},null,null,"Utah",{"$f":"VLOOKUP($L874,$L$2:$N$7,2,FALSE)*I874","v":7978.7022570104327},{"$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":7978.7022570104327},{"$f":"IF(P874=\"PT\",M874,IF(P874=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S874=\"G\",N874,IF(S874=\"PT\",0,ERR))","v":0},{"$f":"IF(S874=\"PT\",N874,IF(S874=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y874)","v":7978.7022570104327},null,865]
[null,null,"Wyoming",null,{"$f":"+G875-Adjustments!H875","v":0},{"$f":"EXPENSES!G360","v":0},{"$f":"Adjustments!W867","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$1274,Y875)","v":0},null,866]
[null,null,"Total",null,{"$f":"+G876-Adjustments!H876","v":-3627.7777429895668},{"$f":"SUM(F874:F875)","v":11606.48},{"$f":"Adjustments!W868","v":-3627.7777429895668},null,{"$f":"SUM(I874:I875)","v":7978.7022570104327},null,null,null,{"$f":"SUM(M874:M875)","v":7978.7022570104327},{"$f":"SUM(N874:N875)","v":0},null,null,{"$f":"SUM(Q874:Q875)","v":7978.7022570104327},{"$f":"SUM(R874:R875)","v":0},null,{"$f":"SUM(T874:T875)","v":0},{"$f":"SUM(U874:U875)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y876)","v":7978.7022570104327},null,867]
[null,null,null,null,{"$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]
[9301,"General Advertising Expenses",null,null,{"$f":"+G878-Adjustments!H878","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,869]
[null,null,"Utah",null,{"$f":"+G879-Adjustments!H879","v":0},{"$f":"EXPENSES!G363","v":0},{"$f":"Adjustments!W870","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$1274,Y879)","v":0},null,870]
[null,null,"Wyoming",null,{"$f":"+G880-Adjustments!H880","v":0},{"$f":"EXPENSES!G364","v":0},{"$f":"Adjustments!W871","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$1274,Y880)","v":0},null,871]
[null,null,"Total",null,{"$f":"+G881-Adjustments!H881","v":0},{"$f":"SUM(F879:F880)","v":0},{"$f":"Adjustments!W872","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$1274,Y881)","v":0},null,872]
[null,null,null,null,{"$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]
[9302,"Miscellaneous General Expenses",null,null,{"$f":"+G883-Adjustments!H883","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,874]
[null,null,"Utah",null,{"$f":"+G884-Adjustments!H884","v":244286.26250477112},{"$f":"EXPENSES!G367","v":1959106.0599999998},{"$f":"Adjustments!W874","v":244286.26250477112},null,{"$f":"SUM(F884:H884)","v":2203392.3225047709},null,null,"Utah",{"$f":"VLOOKUP($L884,$L$2:$N$7,2,FALSE)*I884","v":2203392.3225047709},{"$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":2203392.3225047709},{"$f":"IF(P884=\"PT\",M884,IF(P884=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S884=\"G\",N884,IF(S884=\"PT\",0,ERR))","v":0},{"$f":"IF(S884=\"PT\",N884,IF(S884=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y884)","v":2203392.3225047709},null,875]
[null,null,"Wyoming",null,{"$f":"+G885-Adjustments!H885","v":9611.6441131836109},{"$f":"EXPENSES!G368","v":15626.77},{"$f":"Adjustments!W875","v":9611.6441131836109},null,{"$f":"SUM(F885:H885)","v":25238.414113183611},null,null,"Wyoming",{"$f":"VLOOKUP($L885,$L$2:$N$7,2,FALSE)*I885","v":0},{"$f":"VLOOKUP($L885,$L$2:$N$7,3,FALSE)*I885","v":25238.414113183611},null,"G",{"$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":25238.414113183611},{"$f":"IF(S885=\"PT\",N885,IF(S885=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y885)","v":0},null,876]
[null,null,"Total",null,{"$f":"+G886-Adjustments!H886","v":253897.90661795472},{"$f":"SUM(F884:F885)","v":1974732.8299999998},{"$f":"Adjustments!W876","v":253897.90661795472},null,{"$f":"SUM(I884:I885)","v":2228630.7366179544},null,null,null,{"$f":"SUM(M884:M885)","v":2203392.3225047709},{"$f":"SUM(N884:N885)","v":25238.414113183611},null,null,{"$f":"SUM(Q884:Q885)","v":2203392.3225047709},{"$f":"SUM(R884:R885)","v":0},null,{"$f":"SUM(T884:T885)","v":25238.414113183611},{"$f":"SUM(U884:U885)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y886)","v":2203392.3225047709},null,877]
[null,null,null,null,{"$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]
[931,"Rents",null,null,{"$f":"+G888-Adjustments!H888","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,879]
[null,null,"Utah",null,{"$f":"+G889-Adjustments!H889","v":832.4374911999912},{"$f":"EXPENSES!G371","v":93055.360000000001},{"$f":"Adjustments!W878","v":832.4374911999912},null,{"$f":"SUM(F889:H889)","v":93887.797491199992},null,null,"Utah",{"$f":"VLOOKUP($L889,$L$2:$N$7,2,FALSE)*I889","v":93887.797491199992},{"$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":93887.797491199992},{"$f":"IF(P889=\"PT\",M889,IF(P889=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S889=\"G\",N889,IF(S889=\"PT\",0,ERR))","v":0},{"$f":"IF(S889=\"PT\",N889,IF(S889=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y889)","v":93887.797491199992},null,880]
[null,null,"Wyoming",null,{"$f":"+G890-Adjustments!H890","v":883.92497760000697},{"$f":"EXPENSES!G372","v":98873.04},{"$f":"Adjustments!W879","v":883.92497760000697},null,{"$f":"SUM(F890:H890)","v":99756.964977600001},null,null,"Wyoming",{"$f":"VLOOKUP($L890,$L$2:$N$7,2,FALSE)*I890","v":0},{"$f":"VLOOKUP($L890,$L$2:$N$7,3,FALSE)*I890","v":99756.964977600001},null,"G",{"$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":99756.964977600001},{"$f":"IF(S890=\"PT\",N890,IF(S890=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y890)","v":0},null,881]
[null,null,"Total",null,{"$f":"+G891-Adjustments!H891","v":1716.3624687999982},{"$f":"SUM(F889:F890)","v":191928.4},{"$f":"Adjustments!W880","v":1716.3624687999982},null,{"$f":"SUM(I889:I890)","v":193644.76246880001},null,null,null,{"$f":"SUM(M889:M890)","v":93887.797491199992},{"$f":"SUM(N889:N890)","v":99756.964977600001},null,null,{"$f":"SUM(Q889:Q890)","v":93887.797491199992},{"$f":"SUM(R889:R890)","v":0},null,{"$f":"SUM(T889:T890)","v":99756.964977600001},{"$f":"SUM(U889:U890)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y891)","v":93887.797491199992},null,882]
[null,null,null,null,{"$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]
["935","Maintenance of General Plant",null,null,{"$f":"+G893-Adjustments!H893","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,884]
[null,null,"Utah",null,{"$f":"+G894-Adjustments!H894","v":22220.818183655734},{"$f":"EXPENSES!G375","v":707114.41},{"$f":"Adjustments!W882","v":22220.818183655734},null,{"$f":"SUM(F894:H894)","v":729335.22818365577},null,null,"Utah",{"$f":"VLOOKUP($L894,$L$2:$N$7,2,FALSE)*I894","v":729335.22818365577},{"$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":729335.22818365577},{"$f":"IF(P894=\"PT\",M894,IF(P894=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S894=\"G\",N894,IF(S894=\"PT\",0,ERR))","v":0},{"$f":"IF(S894=\"PT\",N894,IF(S894=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y894)","v":729335.22818365577},null,885]
[null,null,"Wyoming",null,{"$f":"+G895-Adjustments!H895","v":6474.7782111473525},{"$f":"EXPENSES!G376","v":4373.78},{"$f":"Adjustments!W883","v":6474.7782111473525},null,{"$f":"SUM(F895:H895)","v":10848.558211147352},null,null,"Wyoming",{"$f":"VLOOKUP($L895,$L$2:$N$7,2,FALSE)*I895","v":0},{"$f":"VLOOKUP($L895,$L$2:$N$7,3,FALSE)*I895","v":10848.558211147352},null,"G",{"$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":10848.558211147352},{"$f":"IF(S895=\"PT\",N895,IF(S895=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y895)","v":0},null,886]
[null,null,"Total",null,{"$f":"+G896-Adjustments!H896","v":28695.596394803088},{"$f":"SUM(F894:F895)","v":711488.19000000006},{"$f":"Adjustments!W884","v":28695.596394803088},null,{"$f":"SUM(I894:I895)","v":740183.78639480309},null,null,null,{"$f":"SUM(M894:M895)","v":729335.22818365577},{"$f":"SUM(N894:N895)","v":10848.558211147352},null,null,{"$f":"SUM(Q894:Q895)","v":729335.22818365577},{"$f":"SUM(R894:R895)","v":0},null,{"$f":"SUM(T894:T895)","v":10848.558211147352},{"$f":"SUM(U894:U895)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y896)","v":729335.22818365577},null,887]
[null,null,null,null,{"$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]
["Total Administrative & General Expense",null,null,null,{"$f":"+G898-Adjustments!H898","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,889]
[null,"Utah Administrative & General Expense",null,null,{"$f":"+G899-Adjustments!H899","v":6524598.6165066343},{"$f":"F894+F889+F884+F879+F874+F869+F864+F859+F854+F849+F844+F839","v":32040654.899999995},{"$f":"G894+G889+G884+G879+G874+G869+G864+G859+G854+G849+G844+G839","v":6524598.6165066343},{"$f":"H894+H889+H884+H879+H874+H869+H864+H859+H854+H849+H844+H839","v":0},38565253.516506635,null,null,null,{"$f":"M894+M889+M884+M879+M874+M869+M864+M859+M854+M849+M844+M839","v":38565253.516506635},{"$f":"N894+N889+N884+N879+N874+N869+N864+N859+N854+N849+N844+N839","v":0},null,null,{"$f":"Q894+Q889+Q884+Q879+Q874+Q869+Q864+Q859+Q854+Q849+Q844+Q839","v":38565253.516506635},{"$f":"R894+R889+R884+R879+R874+R869+R864+R859+R854+R849+R844+R839","v":0},null,{"$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":38565253.516506635},null,890]
[null,"WyomingAdministrative & General Expense",null,null,{"$f":"+G900-Adjustments!H900","v":317992.2302980044},{"$f":"F895+F890+F885+F880+F875+F870+F865+F860+F855+F850+F845+F840","v":1018385.6399999999},317992.2302980044,0,1336377.8702980045,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":1336377.8702980045},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,{"$f":"T895+T890+T885+T880+T875+T870+T865+T860+T855+T850+T845+T840","v":1336377.8702980045},{"$f":"U895+U890+U885+U880+U875+U870+U865+U860+U855+U850+U845+U840","v":0},null,{"$f":"W895+W890+W885+W880+W875+W870+W865+W860+W855+W850+W845+W840","v":0},null,891]
[null,null,null,null,{"$f":"+G901-Adjustments!H901","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,892]
[null,"Total Administrative & General Expense",null,null,{"$f":"+G902-Adjustments!H902","v":6842590.8468046393},{"$f":"IF(F896+F891+F886+F881+F876+F871+F866+F861+F856+F851+F846+F841=F899+F900,F899+F900,\"ERROR\")","v":33059040.539999995},{"$f":"G896+G891+G886+G881+G876+G871+G866+G861+G856+G851+G846+G841","v":6842590.8468046393},{"$f":"H896+H891+H886+H881+H876+H871+H866+H861+H856+H851+H846+H841","v":0},{"$f":"I896+I891+I886+I881+I876+I871+I866+I861+I856+I851+I846+I841","v":39901631.38680464},null,null,{"$f":"L896+L891+L886+L881+L876+L871+L866+L861+L856+L851+L846+L841","v":0},{"$f":"M896+M891+M886+M881+M876+M871+M866+M861+M856+M851+M846+M841","v":38565253.516506635},{"$f":"N896+N891+N886+N881+N876+N871+N866+N861+N856+N851+N846+N841","v":1336377.8702980045},null,null,{"$f":"Q896+Q891+Q886+Q881+Q876+Q871+Q866+Q861+Q856+Q851+Q846+Q841","v":38565253.516506635},{"$f":"R896+R891+R886+R881+R876+R871+R866+R861+R856+R851+R846+R841","v":0},null,{"$f":"T896+T891+T886+T881+T876+T871+T866+T861+T856+T851+T846+T841","v":1336377.8702980045},{"$f":"U896+U891+U886+U881+U876+U871+U866+U861+U856+U851+U846+U841","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y902)","v":38565253.516506635},null,893]
[null,null,null,null,{"$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,null,null,{"$f":"+G904-Adjustments!H904","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,895]
[null,"Total Utility O&M Expenses",null,null,{"$f":"+G905-Adjustments!H905","v":-25573428.721525222},{"$f":"F650+F753+F806+F834+F902","v":143297753},{"$f":"G650+G753+G806+G834+G902","v":-25573428.721525222},{"$f":"H650+H753+H806+H834+H902","v":0},{"$f":"I650+I753+I806+I834+I902","v":117724324.27847476},null,null,null,{"$f":"M650+M753+M806+M834+M902","v":113112697.70734328},{"$f":"N650+N753+N806+N834+N902","v":4611626.5711314818},null,null,{"$f":"Q650+Q753+Q806+Q834+Q902","v":113112697.70734328},{"$f":"R650+R753+R806+R834+R902","v":0},null,{"$f":"T650+T753+T806+T834+T902","v":4611626.5711314818},{"$f":"U650+U753+U806+U834+U902","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y905)","v":113112697.70734328},null,896]
[null,null,null,null,{"$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,null,null,{"$f":"+G907-Adjustments!H907","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898]
["OTHER UTILITY OPERATING EXPENSES",null,null,null,{"$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,null,null,{"$f":"+G909-Adjustments!H909","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,900]
["Depreciation, Amortization, & Other Taxes",null,null,null,{"$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,{"$f":"Y909+1","v":901}]
[null,null,null,null,{"$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]
[403,"Depreciation Expense",null,null,{"$f":"+G912-Adjustments!H912","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,903]
[null,null,"Production",null,{"$f":"+G913-Adjustments!H913","v":0},{"$f":"EXPENSES!G388","v":663888.18000000005},{"$f":"+Adjustments!W900","v":0},null,{"$f":"SUM($F$913:$H$913)","v":663888.18000000005},null,null,"Sales",{"$f":"VLOOKUP($L913,$L$2:$N$7,2,FALSE)*I913","v":640853.48199082084},{"$f":"VLOOKUP($L913,$L$2:$N$7,3,FALSE)*I913","v":23034.698009179185},null,"G",{"$f":"IF(P913=\"G\",M913,IF(P913=\"PT\",0,ERR))","v":640853.48199082084},{"$f":"IF(P913=\"PT\",M913,IF(P913=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S913=\"G\",N913,IF(S913=\"PT\",0,ERR))","v":0},{"$f":"IF(S913=\"PT\",N913,IF(S913=\"G\",0,ERR))","v":23034.698009179185},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y913)","v":640853.48199082084},null,904]
[null,null,"Distribution - Wyoming",null,{"$f":"+G914-Adjustments!H914","v":187681.68698211992},{"$f":"EXPENSES!G389","v":2435572.96},{"$f":"+Adjustments!W901","v":187681.68698211992},null,{"$f":"SUM($F$914:$H$914)","v":2623254.6469821199},null,null,"Wyoming",{"$f":"VLOOKUP($L914,$L$2:$N$7,2,FALSE)*I914","v":0},{"$f":"VLOOKUP($L914,$L$2:$N$7,3,FALSE)*I914","v":2623254.6469821199},null,"G",{"$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":2623254.6469821199},{"$f":"IF(S914=\"PT\",N914,IF(S914=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y914)","v":0},null,905]
[null,null,"Distribution - Utah",null,{"$f":"+G915-Adjustments!H915","v":3681933.3938392252},{"$f":"EXPENSES!G390","v":68357580.75999999},{"$f":"+Adjustments!W902","v":3681933.3938392252},null,{"$f":"SUM($F$915:$H$915)","v":72039514.153839216},null,null,"Utah",{"$f":"VLOOKUP($L915,$L$2:$N$7,2,FALSE)*I915","v":72039514.153839216},{"$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":72039514.153839216},{"$f":"IF(P915=\"PT\",M915,IF(P915=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S915=\"G\",N915,IF(S915=\"PT\",0,ERR))","v":0},{"$f":"IF(S915=\"PT\",N915,IF(S915=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y915)","v":72039514.153839216},null,906]
[null,null,"General",null,{"$f":"+G916-Adjustments!H916","v":8505839.1461412944},{"$f":"EXPENSES!G391","v":8031018.5599999996},{"$f":"+Adjustments!W903","v":8505839.1461412944},null,{"$f":"SUM($F$916:$H$916)","v":16536857.706141293},null,null,"Gross Plant",{"$f":"VLOOKUP($L916,$L$2:$N$7,2,FALSE)*I916","v":15994565.269534372},{"$f":"VLOOKUP($L916,$L$2:$N$7,3,FALSE)*I916","v":542292.43660692091},null,"G",{"$f":"IF(P916=\"G\",M916,IF(P916=\"PT\",0,ERR))","v":15994565.269534372},{"$f":"IF(P916=\"PT\",M916,IF(P916=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S916=\"G\",N916,IF(S916=\"PT\",0,ERR))","v":542292.43660692091},{"$f":"IF(S916=\"PT\",N916,IF(S916=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y916)","v":15994565.269534372},null,907]
[null,null,"Total Depreciation Expense",null,{"$f":"+G917-Adjustments!H917","v":12375454.226962639},{"$f":"SUM(F913:F916)","v":79488060.459999993},{"$f":"SUM(G913:G916)","v":12375454.226962639},{"$f":"SUM(H913:H916)","v":0},{"$f":"SUM(I913:I916)","v":91863514.686962634},null,null,null,{"$f":"SUM(M913:M916)","v":88674932.905364394},{"$f":"SUM(N913:N916)","v":3188581.7815982196},null,null,{"$f":"SUM(Q913:Q916)","v":88674932.905364394},{"$f":"SUM(R913:R916)","v":0},null,{"$f":"SUM(T913:T916)","v":3165547.0835890407},{"$f":"SUM(U913:U916)","v":23034.698009179185},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y917)","v":88674932.905364394},null,908]
[null,null,null,null,{"$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]
[404,"Amortization and Depletion",null,null,{"$f":"+G919-Adjustments!H919","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,910]
[null,null,"Production",null,{"$f":"+G920-Adjustments!H920","v":0},{"$f":"EXPENSES!G395","v":0},{"$f":"+Adjustments!W907","v":0},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$1274,Y920)","v":0},null,911]
[null,null,"Distribution - Wyoming",null,{"$f":"+G921-Adjustments!H921","v":0},{"$f":"EXPENSES!G396","v":0},{"$f":"+Adjustments!W908","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$1274,Y921)","v":0},null,912]
[null,null,"Distribution - Utah",null,{"$f":"+G922-Adjustments!H922","v":0},{"$f":"EXPENSES!G397","v":0},{"$f":"+Adjustments!W909","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$1274,Y922)","v":0},null,913]
[null,null,"General",null,{"$f":"+G923-Adjustments!H923","v":2154485.8510558009},{"$f":"EXPENSES!G398","v":0},{"$f":"+Adjustments!W910","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$1274,Y923)","v":0},null,914]
[null,null,"Total Amortization Expense",null,{"$f":"+G924-Adjustments!H924","v":0},{"$f":"SUM(F920:F923)","v":0},{"$f":"SUM(G920:G923)","v":0},{"$f":"SUM(H920:H923)","v":0},{"$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$1274,Y924)","v":0},null,915]
[null,null,null,null,{"$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,"Total Depreciation, Deplec & Amort",null,null,{"$f":"+G926-Adjustments!H926","v":12375454.226962639},{"$f":"F917+F924","v":79488060.459999993},{"$f":"G917+G924","v":12375454.226962639},0,91863514.686962634,null,null,null,{"$f":"M917+M924","v":88674932.905364394},{"$f":"N917+N924","v":3188581.7815982196},null,null,{"$f":"Q917+Q924","v":88674932.905364394},{"$f":"R917+R924","v":0},null,{"$f":"T917+T924","v":3165547.0835890407},{"$f":"U917+U924","v":23034.698009179185},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y926)","v":88674932.905364394},null,917]
[null,null,null,null,{"$f":"+G927-Adjustments!H927","v":0},{"$f":"F918+F925","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,918]
["Tax Expenses",null,null,null,{"$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]
[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$1274,Y929)","v":0},null,920]
[null,null,"Production",null,{"$f":"+G930-Adjustments!H930","v":0},{"$f":"EXPENSES!G405","v":0},{"$f":"+Adjustments!W917","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$1274,Y930)","v":0},null,921]
[null,null,"Distribution - Wyoming",null,{"$f":"+G931-Adjustments!H931","v":58766.961782959756},{"$f":"EXPENSES!G406","v":1002434.02},{"$f":"+Adjustments!W918","v":58766.961782959756},null,{"$f":"SUM($F$931:$H$931)","v":1061200.9817829598},null,null,"Wyoming",{"$f":"VLOOKUP($L931,$L$2:$N$7,2,FALSE)*I931","v":0},{"$f":"VLOOKUP($L931,$L$2:$N$7,3,FALSE)*I931","v":1061200.9817829598},null,"G",{"$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":1061200.9817829598},{"$f":"IF(S931=\"PT\",N931,IF(S931=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y931)","v":0},null,922]
[null,null,"Distribution - Utah",null,{"$f":"+G932-Adjustments!H932","v":1483653.3567561731},{"$f":"EXPENSES!G407","v":25307835.450000003},{"$f":"+Adjustments!W919","v":1483653.3567561731},null,{"$f":"SUM($F$932:$H$932)","v":26791488.806756176},null,null,"Utah",{"$f":"VLOOKUP($L932,$L$2:$N$7,2,FALSE)*I932","v":26791488.806756176},{"$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":26791488.806756176},{"$f":"IF(P932=\"PT\",M932,IF(P932=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S932=\"G\",N932,IF(S932=\"PT\",0,ERR))","v":0},{"$f":"IF(S932=\"PT\",N932,IF(S932=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y932)","v":26791488.806756176},null,923]
[null,null,"General",null,{"$f":"+G933-Adjustments!H933","v":2232843.4402113836},{"$f":"EXPENSES!G408","v":1336606.6700000002},{"$f":"+Adjustments!W920","v":78357.589155582711},null,{"$f":"SUM($F$933:$H$933)","v":1414964.2591555829},null,null,"Gross Plant",{"$f":"VLOOKUP($L933,$L$2:$N$7,2,FALSE)*I933","v":1368563.399364413},{"$f":"VLOOKUP($L933,$L$2:$N$7,3,FALSE)*I933","v":46400.859791169787},null,"G",{"$f":"IF(P933=\"G\",M933,IF(P933=\"PT\",0,ERR))","v":1368563.399364413},{"$f":"IF(P933=\"PT\",M933,IF(P933=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S933=\"G\",N933,IF(S933=\"PT\",0,ERR))","v":46400.859791169787},{"$f":"IF(S933=\"PT\",N933,IF(S933=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y933)","v":1368563.399364413},null,924]
[null,null,"Total Other Taxes",null,{"$f":"+G934-Adjustments!H934","v":1620777.9076947155},{"$f":"SUM(F930:F933)","v":27646876.140000004},{"$f":"SUM(G930:G933)","v":1620777.9076947155},{"$f":"SUM(H930:H933)","v":0},{"$f":"SUM(I930:I933)","v":29267654.047694717},null,null,null,{"$f":"SUM(M930:M933)","v":28160052.206120588},{"$f":"SUM(N930:N933)","v":1107601.8415741296},null,null,{"$f":"SUM(Q930:Q933)","v":28160052.206120588},{"$f":"SUM(R930:R933)","v":0},null,{"$f":"SUM(T930:T933)","v":1107601.8415741296},{"$f":"SUM(U930:U933)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y934)","v":28160052.206120588},null,925]
[null,null,null,null,{"$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]
[4090,"Income Taxes - Federal",null,null,{"$f":"+G936-Adjustments!H936","v":2865920.8793221097},{"$f":"EXPENSES!G411","v":17939744.520000003},{"$f":"+Adjustments!W923","v":711435.0282663086},{"$f":"Taxes!C39","v":4929787.4703641348},{"$f":"SUM($F$936:$H$936)","v":23580967.018630445},null,null,null,{"$f":"Taxes!D35","v":31906752.457834993},{"$f":"Taxes!E35","v":-36189477.702524707},null,"G",{"$f":"IF(P936=\"G\",M936,IF(P936=\"PT\",0,ERR))","v":31906752.457834993},{"$f":"((R512)-(R640+R905+R926+R934-R938))*Taxes!$L$41","v":-1.4755057036876677E-8},"G",{"$f":"IF(S936=\"G\",N936,IF(N936=\"PT\",0,ERR))","v":-36189477.702524707},{"$f":"((U512)-(U640+U905+U926+U934-U938))*Taxes!$L$41","v":34495.675297696354},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y936)","v":31906752.457834993},null,927]
[null,null,null,null,{"$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]
[4091,"Income Taxes - State",null,null,{"$f":"+G938-Adjustments!H938","v":0},{"$f":"EXPENSES!G413","v":4226772.25},{"$f":"+Adjustments!W925","v":0},null,{"$f":"SUM($F$938:$H$938)","v":4226772.25},null,null,null,null,null,null,"G",{"$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$1274,Y938)","v":0},null,929]
[null,null,null,null,{"$f":"+G939-Adjustments!H939","v":648357.95434800116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,930]
[4101,"Deferred Income Taxes",null,null,{"$f":"+G940-Adjustments!H940","v":-543148.8708041776},{"$f":"EXPENSES!G415","v":5466311.0300000021},{"$f":"+Adjustments!W927","v":-543148.8708041776},null,{"$f":"SUM($F$940:$H$940)","v":4923162.1591958245},null,null,null,null,null,null,"G",{"$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$1274,Y940)","v":0},null,931]
[null,null,null,null,{"$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]
[4111,"Deferred Income Tax Credit",null,null,{"$f":"+G942-Adjustments!H942","v":-5874285.1099999994},{"$f":"EXPENSES!G417","v":5874285.1099999994},{"$f":"+Adjustments!W929","v":-5874285.1099999994},null,{"$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$1274,Y942)","v":0},null,933]
[null,null,null,null,{"$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]
[4114,"Investment Tax Credit Adjustment",null,null,{"$f":"+G944-Adjustments!H944","v":0},{"$f":"EXPENSES!G419","v":0},{"$f":"+Adjustments!W931","v":0},null,{"$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$1274,Y944)","v":0},null,935]
[null,null,null,null,{"$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,null,null,{"$f":"+G946-Adjustments!H946","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,937]
[null,null,null,null,{"$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,null,null,{"$f":"+G948-Adjustments!H948","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,939]
[null,null,null,null,{"$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,"Total Tax Expenses",null,null,{"$f":"+G950-Adjustments!H950","v":-4085221.0448431531},{"$f":"F934+F936+F938+F940+F942+F944+F946+F948","v":61153989.050000012},{"$f":"G934+G936+G938+G940+G942+G944+G946+G948","v":-4085221.0448431531},{"$f":"H934+H936+H938+H940+H942+H944+H946+H948","v":4929787.4703641348},{"$f":"I934+I936+I938+I940+I942+I944+I946+I948","v":61998555.475520983},null,null,null,{"$f":"M934+M936+M938+M940+M942+M944+M946+M948","v":60066804.663955584},{"$f":"N934+N936+N938+N940+N942+N944+N946+N948","v":-35081875.860950574},null,null,{"$f":"Q934+Q936+Q938+Q940+Q942+Q944+Q946+Q948","v":60066804.663955584},{"$f":"R934+R936+R938+R940+R942+R944+R946+R948","v":-1.4755057036876677E-8},null,{"$f":"T934+T936+T938+T940+T942+T944+T946+T948","v":-35081875.860950574},{"$f":"U934+U936+U938+U940+U942+U944+U946+U948","v":34495.675297696354},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y950)","v":60066804.663955584},null,941]
[null,null,null,null,{"$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,null,null,{"$f":"+G952-Adjustments!H952","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,943]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"+G953-Adjustments!H953","v":8290233.1821194859},{"$f":"F926+F950","v":140642049.50999999},{"$f":"G926+G950","v":8290233.1821194859},{"$f":"H926+H950","v":4929787.4703641348},{"$f":"I926+I950","v":153862070.16248363},null,null,null,{"$f":"M926+M950","v":148741737.56931996},{"$f":"N926+N950","v":-31893294.079352356},null,null,{"$f":"Q926+Q950","v":148741737.56931996},{"$f":"R926+R950","v":-1.4755057036876677E-8},null,{"$f":"T926+T950","v":-31916328.777361535},{"$f":"U926+U950","v":57530.373306875539},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y953)","v":148741737.56931996},null,944]
[null,null,null,null,{"$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,null,null,{"$f":"+G955-Adjustments!H955","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,946]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"+G956-Adjustments!H956","v":-15777067.642697938},{"$f":"F640+F905+F953","v":784100835.18876433},{"$f":"G640+G905+G953","v":-15777067.642697938},{"$f":"H640+H905+H953","v":4929787.4703641348},{"$f":"I640+I905+I953","v":773253555.01643062},null,null,null,{"$f":"M640+M905+M953","v":745717577.15166426},{"$f":"N640+N905+N953","v":-9477648.8077498749},null,null,{"$f":"Q640+Q905+Q953","v":261854435.27666324},{"$f":"R640+R905+R953","v":483863141.87500107},null,{"$f":"T640+T905+T953","v":-27304702.206230052},{"$f":"U640+U905+U953","v":17861549.073777873},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y956)","v":261854435.27666324},null,947]
[null,null,null,null,{"$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,null,null,{"$f":"+G958-Adjustments!H958","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949]
["UTILITY RATE BASE",null,null,null,{"$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,null,null,{"$f":"+G960-Adjustments!H960","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,951]
["NET UTILITY PLANT",null,null,null,{"$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,null,null,{"$f":"+G962-Adjustments!H962","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,953]
["101  Gas Plant In Service",null,null,null,{"$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]
["Intangible Plant",null,null,null,{"$f":"+G964-Adjustments!H964","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,955]
[null,"302","Franchises & Consents",null,{"$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,"Distribution - Wyoming",null,{"$f":"+G966-Adjustments!H966","v":0},{"$f":"'Rate Base'!$AE$15","v":10883.08},{"$f":"+Adjustments!W950","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$1274,Y966)","v":0},null,957]
[null,null,"Distribution - Utah",null,{"$f":"+G967-Adjustments!H967","v":0},{"$f":"'Rate Base'!$AE$16","v":58742.879999999997},{"$f":"+Adjustments!W951","v":0},null,{"$f":"SUM(F967:H967)","v":58742.879999999997},null,null,"Utah",{"$f":"VLOOKUP($L967,$L$2:$N$7,2,FALSE)*I967","v":58742.879999999997},{"$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":58742.879999999997},{"$f":"IF(P967=\"PT\",M967,IF(P967=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S967=\"G\",N967,IF(S967=\"PT\",0,ERR))","v":0},{"$f":"IF(S967=\"PT\",N967,IF(S967=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y967)","v":58742.879999999997},null,958]
[null,null,null,null,{"$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,"Total Intangible Plant",null,{"$f":"+G969-Adjustments!H969","v":0},{"$f":"SUM(F966:F967)","v":69625.959999999992},{"$f":"SUM(G966:G967)","v":0},null,{"$f":"SUM(I966:I967)","v":69625.959999999992},null,null,null,{"$f":"SUM(M966:M967)","v":58742.879999999997},{"$f":"SUM(N966:N967)","v":10883.08},null,null,{"$f":"SUM(Q966:Q967)","v":58742.879999999997},{"$f":"SUM(R966:R967)","v":0},null,{"$f":"SUM(T966:T967)","v":10883.08},{"$f":"SUM(U966:U967)","v":0},null,{"$f":"SUM(W966:W967)","v":58742.879999999997},null,960]
[null,null,null,null,{"$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]
["Production & Gathering Plant",null,null,null,{"$f":"+G971-Adjustments!H971","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,962]
[null,"325","Land & Land Rights",null,{"$f":"+G972-Adjustments!H972","v":-394806.15342000005},{"$f":"'Rate Base'!$AE$21","v":6266764.3399999999},{"$f":"+Adjustments!W956","v":-394806.15342000005},null,{"$f":"SUM(F972:H972)","v":5871958.1865799995},null,null,"Sales",{"$f":"VLOOKUP($L972,$L$2:$N$7,2,FALSE)*I972","v":5668220.8892080262},{"$f":"VLOOKUP($L972,$L$2:$N$7,3,FALSE)*I972","v":203737.29737197267},null,"G",{"$f":"IF(P972=\"G\",M972,IF(P972=\"PT\",0,ERR))","v":5668220.8892080262},{"$f":"IF(P972=\"PT\",M972,IF(P972=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S972=\"G\",N972,IF(S972=\"PT\",0,ERR))","v":0},{"$f":"IF(S972=\"PT\",N972,IF(S972=\"G\",0,ERR))","v":203737.29737197267},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y972)","v":5668220.8892080262},null,963]
[null,"326...9","Structures",null,{"$f":"+G973-Adjustments!H973","v":-90575.373420000004},{"$f":"'Rate Base'!$AE$22","v":1437704.3400000003},{"$f":"+Adjustments!W957","v":-90575.373420000004},null,1347128.9665800002,null,null,"Sales",1300388.0998807498,46740.866699250379,null,"G",1300388.0998807498,0,"PT",0,46740.866699250379,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y973)","v":1300388.0998807498},null,964]
[null,"330","Gas Wells - Construction",null,{"$f":"+G974-Adjustments!H974","v":-3287043.51003},{"$f":"'Rate Base'!$AE$23","v":52175293.810000002},{"$f":"+Adjustments!W958","v":-3287043.51003},null,48888250.299970001,null,null,"Sales",47191991.629033916,1696258.6709360792,null,"G",47191991.629033916,0,"PT",0,1696258.6709360792,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y974)","v":47191991.629033916},null,{"$f":"Y973+1","v":965}]
[null,"331","Gas Wells - Equipment",null,{"$f":"+G975-Adjustments!H975","v":-1084630.4311500003},{"$f":"'Rate Base'!$AE$24","v":17216356.050000001},{"$f":"+Adjustments!W959","v":-1084630.4311500003},null,16131725.61885,null,null,"Sales",15572008.727976676,559716.89087332285,null,"G",15572008.727976676,0,"PT",0,559716.89087332285,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y975)","v":15572008.727976676},null,966]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,{"$f":"+G976-Adjustments!H976","v":-169710.41556000002},{"$f":"'Rate Base'!$AE$25","v":2693816.12},{"$f":"+Adjustments!W960","v":-169710.41556000002},null,2524105.70444,null,null,"Sales",2436527.6839290429,87578.020510956965,null,"G",2436527.6839290429,0,"PT",0,87578.020510956965,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y976)","v":2436527.6839290429},null,967]
[null,"336","Purification Equipment",null,{"$f":"+G977-Adjustments!H977","v":-3591.9267300000001},{"$f":"'Rate Base'!$AE$26","v":57014.71},{"$f":"+Adjustments!W961","v":-3591.9267300000001},null,53422.78327,null,null,"Sales",51569.191480740723,1853.5917892592695,null,"G",51569.191480740723,0,"PT",0,1853.5917892592695,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y977)","v":51569.191480740723},null,968]
[null,"337","Other Equipment",null,{"$f":"+G978-Adjustments!H978","v":-7634.7576899999976},{"$f":"'Rate Base'!$AE$27","v":121186.63},{"$f":"+Adjustments!W962","v":-7634.7576899999976},null,113551.87231000001,null,null,"Sales",109612.00236527869,3939.8699447213021,null,"G",109612.00236527869,0,"PT",0,3939.8699447213021,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y978)","v":109612.00236527869},null,969]
[null,null,null,null,{"$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,"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,{"$f":"SUM(M972:M978)","v":72330318.22387442},{"$f":"SUM(N972:N978)","v":2599825.2081255629},null,null,{"$f":"SUM(Q972:Q978)","v":72330318.22387442},{"$f":"SUM(R972:R978)","v":0},null,{"$f":"SUM(T972:T978)","v":0},{"$f":"SUM(U972:U978)","v":2599825.2081255629},null,{"$f":"SUM(W972:W978)","v":72330318.22387442},null,971]
[null,null,null,null,{"$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]
["Distribution Plant",null,null,null,{"$f":"+G982-Adjustments!H982","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,973]
[null,"374","Land & Land Rights",null,{"$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,null,"Wyoming",{"$f":"+G984-Adjustments!H984","v":6463.7857126437011},{"$f":"'Rate Base'!$AE$33","v":451318.04000000004},{"$f":"+Adjustments!W968","v":6463.7857126437011},null,{"$f":"SUM(F984:H984)","v":457781.82571264374},null,null,"Wyoming",{"$f":"VLOOKUP($L984,$L$2:$N$7,2,FALSE)*I984","v":0},{"$f":"VLOOKUP($L984,$L$2:$N$7,3,FALSE)*I984","v":457781.82571264374},null,"G",{"$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":457781.82571264374},{"$f":"IF(S984=\"PT\",N984,IF(S984=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y984)","v":0},null,975]
[null,null,null,"Utah",{"$f":"+G985-Adjustments!H985","v":778763.2982271798},{"$f":"'Rate Base'!$AE$34","v":22694563.120000001},{"$f":"+Adjustments!W969","v":778763.2982271798},null,{"$f":"SUM(F985:H985)","v":23473326.418227181},null,null,"Utah",{"$f":"VLOOKUP($L985,$L$2:$N$7,2,FALSE)*I985","v":23473326.418227181},{"$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":23473326.418227181},{"$f":"IF(P985=\"PT\",M985,IF(P985=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S985=\"G\",N985,IF(S985=\"PT\",0,ERR))","v":0},{"$f":"IF(S985=\"PT\",N985,IF(S985=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y985)","v":23473326.418227181},null,976]
[null,null,null,"Total",{"$f":"+G986-Adjustments!H986","v":785227.08393982355},{"$f":"SUM(F984:F985)","v":23145881.16},{"$f":"SUM(G984:G985)","v":785227.08393982355},null,{"$f":"SUM(I984:I985)","v":23931108.243939824},null,null,null,{"$f":"SUM(M984:M985)","v":23473326.418227181},{"$f":"SUM(N984:N985)","v":457781.82571264374},null,null,{"$f":"SUM(Q984:Q985)","v":23473326.418227181},{"$f":"SUM(R984:R985)","v":0},null,{"$f":"SUM(T984:T985)","v":457781.82571264374},{"$f":"SUM(U984:U985)","v":0},null,{"$f":"SUM(W984:W985)","v":23473326.418227181},null,977]
[null,null,null,null,{"$f":"+G987-Adjustments!H987","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,978]
[null,"375","Structures & Improvements",null,{"$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,null,"Wyoming",{"$f":"+G989-Adjustments!H989","v":7402.259883816354},{"$f":"'Rate Base'!$AE$38","v":1726157.8399999999},{"$f":"+Adjustments!W973","v":7402.259883816354},null,{"$f":"SUM(F989:H989)","v":1733560.0998838162},null,null,"Wyoming",{"$f":"VLOOKUP($L989,$L$2:$N$7,2,FALSE)*I989","v":0},{"$f":"VLOOKUP($L989,$L$2:$N$7,3,FALSE)*I989","v":1733560.0998838162},null,"G",{"$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":1733560.0998838162},{"$f":"IF(S989=\"PT\",N989,IF(S989=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y989)","v":0},null,980]
[null,null,null,"Utah",{"$f":"+G990-Adjustments!H990","v":-470502.68034083769},{"$f":"'Rate Base'!$AE$39","v":19100999.089999996},{"$f":"+Adjustments!W974","v":-470502.68034083769},null,{"$f":"SUM(F990:H990)","v":18630496.409659158},null,null,"Utah",{"$f":"VLOOKUP($L990,$L$2:$N$7,2,FALSE)*I990","v":18630496.409659158},{"$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":18630496.409659158},{"$f":"IF(P990=\"PT\",M990,IF(P990=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S990=\"G\",N990,IF(S990=\"PT\",0,ERR))","v":0},{"$f":"IF(S990=\"PT\",N990,IF(S990=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y990)","v":18630496.409659158},null,981]
[null,null,null,"Total",{"$f":"+G991-Adjustments!H991","v":-463100.42045702133},{"$f":"SUM(F989:F990)","v":20827156.929999996},{"$f":"SUM(G989:G990)","v":-463100.42045702133},null,{"$f":"SUM(I989:I990)","v":20364056.509542976},null,null,null,{"$f":"SUM(M989:M990)","v":18630496.409659158},{"$f":"SUM(N989:N990)","v":1733560.0998838162},null,null,{"$f":"SUM(Q989:Q990)","v":18630496.409659158},{"$f":"SUM(R989:R990)","v":0},null,{"$f":"SUM(T989:T990)","v":1733560.0998838162},{"$f":"SUM(U989:U990)","v":0},null,{"$f":"SUM(W989:W990)","v":18630496.409659158},null,982]
[null,null,null,null,{"$f":"+G992-Adjustments!H992","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,983]
[null,"376","Mains",null,{"$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,null,"Dist - Wy - Mains - SD",{"$f":"+G994-Adjustments!H994","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,985]
[null,null,null,"Dist - Wy - Mains - LD",{"$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,null,"Dist - Wy - Mains - Feeders",{"$f":"+G996-Adjustments!H996","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,987]
[null,null,null,"Total Wyoming",{"$f":"+G997-Adjustments!H997","v":5196725.4218075052},{"$f":"'Rate Base'!$AE$46","v":53544561.170000002},{"$f":"+Adjustments!W981","v":5196725.4218075052},null,{"$f":"SUM(F997:H997)","v":58741286.591807507},null,null,"Wyoming",{"$f":"VLOOKUP($L997,$L$2:$N$7,2,FALSE)*I997","v":0},{"$f":"VLOOKUP($L997,$L$2:$N$7,3,FALSE)*I997","v":58741286.591807507},null,"G",{"$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":58741286.591807507},{"$f":"IF(S997=\"PT\",N997,IF(S997=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y997)","v":0},null,988]
[null,null,null,"Dist - Ut - Mains - SD",{"$f":"+G998-Adjustments!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,null,"Dist - Ut - Mains - LD",{"$f":"+G999-Adjustments!H999","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,990]
[null,null,null,"Dist - Ut - Mains - Feeders",{"$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,null,"Total Utah",{"$f":"+G1001-Adjustments!H1001","v":208010996.17199421},{"$f":"'Rate Base'!$AE$50","v":1784062306.2199993},{"$f":"+Adjustments!W985","v":208010996.17199421},null,{"$f":"SUM(F1001:H1001)","v":1992073302.3919935},null,null,"Utah",{"$f":"VLOOKUP($L1001,$L$2:$N$7,2,FALSE)*I1001","v":1992073302.3919935},{"$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":1992073302.3919935},{"$f":"IF(P1001=\"PT\",M1001,IF(P1001=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1001=\"G\",N1001,IF(S1001=\"PT\",0,ERR))","v":0},{"$f":"IF(S1001=\"PT\",N1001,IF(S1001=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1001)","v":1992073302.3919935},null,992]
[null,null,null,"Total Mains",{"$f":"+G1002-Adjustments!H1002","v":213207721.59380171},{"$f":"F1001+F997","v":1837606867.3899994},{"$f":"G1001+G997","v":213207721.59380171},{"$f":"H1001+H997","v":0},{"$f":"I1001+I997","v":2050814588.9838011},null,null,null,{"$f":"M1001+M997","v":1992073302.3919935},{"$f":"N1001+N997","v":58741286.591807507},null,"G",{"$f":"Q1001+Q997","v":1992073302.3919935},{"$f":"R1001+R997","v":0},"G",{"$f":"T1001+T997","v":58741286.591807507},{"$f":"U1001+U997","v":0},null,{"$f":"W1001+W997","v":1992073302.3919935},null,993]
[null,null,null,null,{"$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,"377","Compressor Station Equipment",null,{"$f":"+G1004-Adjustments!H1004","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,995]
[null,null,null,"Wyoming",{"$f":"+G1005-Adjustments!H1005","v":0},{"$f":"'Rate Base'!$AE$54","v":0},{"$f":"+Adjustments!W989","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$1274,Y1005)","v":0},null,996]
[null,null,null,"Utah",{"$f":"+G1006-Adjustments!H1006","v":423881.95306280069},{"$f":"'Rate Base'!$AE$55","v":15321412.680000007},{"$f":"+Adjustments!W990","v":423881.95306280069},null,{"$f":"SUM(F1006:H1006)","v":15745294.633062808},null,null,"Utah",{"$f":"VLOOKUP($L1006,$L$2:$N$7,2,FALSE)*I1006","v":15745294.633062808},{"$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":15745294.633062808},{"$f":"IF(P1006=\"PT\",M1006,IF(P1006=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1006=\"G\",N1006,IF(S1006=\"PT\",0,ERR))","v":0},{"$f":"IF(S1006=\"PT\",N1006,IF(S1006=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1006)","v":15745294.633062808},null,997]
[null,null,null,"Total",{"$f":"+G1007-Adjustments!H1007","v":423881.95306280069},{"$f":"SUM(F1005:F1006)","v":15321412.680000007},{"$f":"SUM(G1005:G1006)","v":423881.95306280069},null,{"$f":"SUM(I1005:I1006)","v":15745294.633062808},null,null,null,{"$f":"SUM(M1005:M1006)","v":15745294.633062808},{"$f":"SUM(N1005:N1006)","v":0},null,null,{"$f":"SUM(Q1005:Q1006)","v":15745294.633062808},{"$f":"SUM(R1005:R1006)","v":0},null,{"$f":"SUM(T1005:T1006)","v":0},{"$f":"SUM(U1005:U1006)","v":0},null,{"$f":"SUM(W1005:W1006)","v":15745294.633062808},null,998]
[null,null,null,null,{"$f":"+G1008-Adjustments!H1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,999]
[null,"378","Measuring & Regulation Station Equip",null,{"$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,null,"Wyoming",{"$f":"+G1010-Adjustments!H1010","v":504735.59912391659},{"$f":"'Rate Base'!$AE$59","v":8077759.8799999999},{"$f":"+Adjustments!W994","v":504735.59912391659},null,{"$f":"SUM(F1010:H1010)","v":8582495.4791239165},null,null,"Wyoming",{"$f":"VLOOKUP($L1010,$L$2:$N$7,2,FALSE)*I1010","v":0},{"$f":"VLOOKUP($L1010,$L$2:$N$7,3,FALSE)*I1010","v":8582495.4791239165},null,"G",{"$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":8582495.4791239165},{"$f":"IF(S1010=\"PT\",N1010,IF(S1010=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1010)","v":0},null,1001]
[null,null,null,"Utah",{"$f":"+G1011-Adjustments!H1011","v":5572683.0165063292},{"$f":"'Rate Base'!$AE$60","v":117663248.62},{"$f":"+Adjustments!W995","v":5572683.0165063292},null,{"$f":"SUM(F1011:H1011)","v":123235931.63650633},null,null,"Utah",{"$f":"VLOOKUP($L1011,$L$2:$N$7,2,FALSE)*I1011","v":123235931.63650633},{"$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":123235931.63650633},{"$f":"IF(P1011=\"PT\",M1011,IF(P1011=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1011=\"G\",N1011,IF(S1011=\"PT\",0,ERR))","v":0},{"$f":"IF(S1011=\"PT\",N1011,IF(S1011=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1011)","v":123235931.63650633},null,1002]
[null,null,null,"Total",{"$f":"+G1012-Adjustments!H1012","v":6077418.6156302458},{"$f":"SUM(F1010:F1011)","v":125741008.5},{"$f":"SUM(G1010:G1011)","v":6077418.6156302458},null,{"$f":"SUM(I1010:I1011)","v":131818427.11563025},null,null,null,{"$f":"SUM(M1010:M1011)","v":123235931.63650633},{"$f":"SUM(N1010:N1011)","v":8582495.4791239165},null,null,{"$f":"SUM(Q1010:Q1011)","v":123235931.63650633},{"$f":"SUM(R1010:R1011)","v":0},null,{"$f":"SUM(T1010:T1011)","v":8582495.4791239165},{"$f":"SUM(U1010:U1011)","v":0},null,{"$f":"SUM(W1010:W1011)","v":123235931.63650633},null,1003]
[null,null,null,null,{"$f":"+G1013-Adjustments!H1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1004]
[null,"380","Services",null,{"$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,null,"Wyoming",{"$f":"+G1015-Adjustments!H1015","v":804034.46079876274},{"$f":"'Rate Base'!$AE$64","v":21341745.719999999},{"$f":"+Adjustments!W999","v":804034.46079876274},null,{"$f":"SUM(F1015:H1015)","v":22145780.180798762},null,null,"Wyoming",{"$f":"VLOOKUP($L1015,$L$2:$N$7,2,FALSE)*I1015","v":0},{"$f":"VLOOKUP($L1015,$L$2:$N$7,3,FALSE)*I1015","v":22145780.180798762},null,"G",{"$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":22145780.180798762},{"$f":"IF(S1015=\"PT\",N1015,IF(S1015=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1015)","v":0},null,1006]
[null,null,null,"Utah",{"$f":"+G1016-Adjustments!H1016","v":15796649.361373842},{"$f":"'Rate Base'!$AE$65","v":420293606.25999999},{"$f":"+Adjustments!W1000","v":15796649.361373842},null,{"$f":"SUM(F1016:H1016)","v":436090255.62137383},null,null,"Utah",{"$f":"VLOOKUP($L1016,$L$2:$N$7,2,FALSE)*I1016","v":436090255.62137383},{"$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":436090255.62137383},{"$f":"IF(P1016=\"PT\",M1016,IF(P1016=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1016=\"G\",N1016,IF(S1016=\"PT\",0,ERR))","v":0},{"$f":"IF(S1016=\"PT\",N1016,IF(S1016=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1016)","v":436090255.62137383},null,1007]
[null,null,null,"Total",{"$f":"+G1017-Adjustments!H1017","v":16600683.822172605},{"$f":"SUM(F1015:F1016)","v":441635351.98000002},{"$f":"SUM(G1015:G1016)","v":16600683.822172605},null,{"$f":"SUM(I1015:I1016)","v":458236035.8021726},null,null,null,{"$f":"SUM(M1015:M1016)","v":436090255.62137383},{"$f":"SUM(N1015:N1016)","v":22145780.180798762},null,null,{"$f":"SUM(Q1015:Q1016)","v":436090255.62137383},{"$f":"SUM(R1015:R1016)","v":0},null,{"$f":"SUM(T1015:T1016)","v":22145780.180798762},{"$f":"SUM(U1015:U1016)","v":0},null,{"$f":"SUM(W1015:W1016)","v":436090255.62137383},null,1008]
[null,null,null,null,{"$f":"+G1018-Adjustments!H1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1009]
[null,"381...2","Meters & Meter Installation",null,{"$f":"+G1019-Adjustments!H1019","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1010]
[null,null,null,"Wyoming",{"$f":"+G1020-Adjustments!H1020","v":1030690.620983215},{"$f":"'Rate Base'!$AE$69","v":10427173.300000001},{"$f":"+Adjustments!W1004","v":1030690.620983215},null,{"$f":"SUM(F1020:H1020)","v":11457863.920983216},null,null,"Wyoming",{"$f":"VLOOKUP($L1020,$L$2:$N$7,2,FALSE)*I1020","v":0},{"$f":"VLOOKUP($L1020,$L$2:$N$7,3,FALSE)*I1020","v":11457863.920983216},null,"G",{"$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":11457863.920983216},{"$f":"IF(S1020=\"PT\",N1020,IF(S1020=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1020)","v":0},null,1011]
[null,null,null,"Utah",{"$f":"+G1021-Adjustments!H1021","v":34252051.43128103},{"$f":"'Rate Base'!$AE$70","v":346164489.78957295},{"$f":"+Adjustments!W1005","v":34252051.43128103},null,{"$f":"SUM(F1021:H1021)","v":380416541.22085398},null,null,"Utah",{"$f":"VLOOKUP($L1021,$L$2:$N$7,2,FALSE)*I1021","v":380416541.22085398},{"$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":380416541.22085398},{"$f":"IF(P1021=\"PT\",M1021,IF(P1021=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1021=\"G\",N1021,IF(S1021=\"PT\",0,ERR))","v":0},{"$f":"IF(S1021=\"PT\",N1021,IF(S1021=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1021)","v":380416541.22085398},null,1012]
[null,null,null,"Total",{"$f":"+G1022-Adjustments!H1022","v":35282742.052264243},{"$f":"SUM(F1020:F1021)","v":356591663.08957297},{"$f":"SUM(G1020:G1021)","v":35282742.052264243},null,{"$f":"SUM(I1020:I1021)","v":391874405.14183718},null,null,null,{"$f":"SUM(M1020:M1021)","v":380416541.22085398},{"$f":"SUM(N1020:N1021)","v":11457863.920983216},null,null,{"$f":"SUM(Q1020:Q1021)","v":380416541.22085398},{"$f":"SUM(R1020:R1021)","v":0},null,{"$f":"SUM(T1020:T1021)","v":11457863.920983216},{"$f":"SUM(U1020:U1021)","v":0},null,{"$f":"SUM(W1020:W1021)","v":380416541.22085398},null,1013]
[null,null,null,null,{"$f":"+G1023-Adjustments!H1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1014]
[null,"383...4","House Regulators & Reg Installations",null,{"$f":"+G1024-Adjustments!H1024","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1015]
[null,null,null,"Wyoming",{"$f":"+G1025-Adjustments!H1025","v":140.95152678526938},{"$f":"'Rate Base'!$AE$74","v":440052.27},{"$f":"+Adjustments!W1009","v":140.95152678526938},null,{"$f":"SUM(F1025:H1025)","v":440193.22152678529},null,null,"Wyoming",{"$f":"VLOOKUP($L1025,$L$2:$N$7,2,FALSE)*I1025","v":0},{"$f":"VLOOKUP($L1025,$L$2:$N$7,3,FALSE)*I1025","v":440193.22152678529},null,"G",{"$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":440193.22152678529},{"$f":"IF(S1025=\"PT\",N1025,IF(S1025=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1025)","v":0},null,1016]
[null,null,null,"Utah",{"$f":"+G1026-Adjustments!H1026","v":21720.566152017564},{"$f":"'Rate Base'!$AE$75","v":14208303.550000001},{"$f":"+Adjustments!W1010","v":21720.566152017564},null,{"$f":"SUM(F1026:H1026)","v":14230024.116152018},null,null,"Utah",{"$f":"VLOOKUP($L1026,$L$2:$N$7,2,FALSE)*I1026","v":14230024.116152018},{"$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":14230024.116152018},{"$f":"IF(P1026=\"PT\",M1026,IF(P1026=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1026=\"G\",N1026,IF(S1026=\"PT\",0,ERR))","v":0},{"$f":"IF(S1026=\"PT\",N1026,IF(S1026=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1026)","v":14230024.116152018},null,1017]
[null,null,null,"Total",{"$f":"+G1027-Adjustments!H1027","v":21861.517678802833},{"$f":"SUM(F1025:F1026)","v":14648355.82},{"$f":"SUM(G1025:G1026)","v":21861.517678802833},null,{"$f":"SUM(I1025:I1026)","v":14670217.337678803},null,null,null,{"$f":"SUM(M1025:M1026)","v":14230024.116152018},{"$f":"SUM(N1025:N1026)","v":440193.22152678529},null,null,{"$f":"SUM(Q1025:Q1026)","v":14230024.116152018},{"$f":"SUM(R1025:R1026)","v":0},null,{"$f":"SUM(T1025:T1026)","v":440193.22152678529},{"$f":"SUM(U1025:U1026)","v":0},null,{"$f":"SUM(W1025:W1026)","v":14230024.116152018},null,1018]
[null,null,null,null,{"$f":"+G1028-Adjustments!H1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1019]
[null,"387","Other Equipment",null,{"$f":"+G1029-Adjustments!H1029","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1020]
[null,null,null,"Wyoming",{"$f":"+G1030-Adjustments!H1030","v":-33965.639121980785},{"$f":"'Rate Base'!$AE$79","v":202488.79},{"$f":"+Adjustments!W1014","v":-33965.639121980785},null,{"$f":"SUM(F1030:H1030)","v":168523.15087801922},null,null,"Wyoming",{"$f":"VLOOKUP($L1030,$L$2:$N$7,2,FALSE)*I1030","v":0},{"$f":"VLOOKUP($L1030,$L$2:$N$7,3,FALSE)*I1030","v":168523.15087801922},null,"G",{"$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":168523.15087801922},{"$f":"IF(S1030=\"PT\",N1030,IF(S1030=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1030)","v":0},null,1021]
[null,null,null,"Utah",{"$f":"+G1031-Adjustments!H1031","v":-514807.39945676504},{"$f":"'Rate Base'!$AE$80","v":3069064.2100000004},{"$f":"+Adjustments!W1015","v":-514807.39945676504},null,{"$f":"SUM(F1031:H1031)","v":2554256.8105432354},null,null,"Utah",{"$f":"VLOOKUP($L1031,$L$2:$N$7,2,FALSE)*I1031","v":2554256.8105432354},{"$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":2554256.8105432354},{"$f":"IF(P1031=\"PT\",M1031,IF(P1031=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1031=\"G\",N1031,IF(S1031=\"PT\",0,ERR))","v":0},{"$f":"IF(S1031=\"PT\",N1031,IF(S1031=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1031)","v":2554256.8105432354},null,1022]
[null,null,null,"Total",{"$f":"+G1032-Adjustments!H1032","v":-548773.03857874579},{"$f":"SUM(F1030:F1031)","v":3271553.0000000005},{"$f":"SUM(G1030:G1031)","v":-548773.03857874579},null,{"$f":"SUM(I1030:I1031)","v":2722779.9614212546},null,null,null,{"$f":"SUM(M1030:M1031)","v":2554256.8105432354},{"$f":"SUM(N1030:N1031)","v":168523.15087801922},null,null,{"$f":"SUM(Q1030:Q1031)","v":2554256.8105432354},{"$f":"SUM(R1030:R1031)","v":0},null,{"$f":"SUM(T1030:T1031)","v":168523.15087801922},{"$f":"SUM(U1030:U1031)","v":0},null,{"$f":"SUM(W1030:W1031)","v":2554256.8105432354},null,1023]
[null,null,null,null,{"$f":"+G1033-Adjustments!H1033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1024]
[null,388,"Other Equipment",null,{"$f":"+G1034-Adjustments!H1034","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1025]
[null,null,null,"Wyoming",{"$f":"+G1035-Adjustments!H1035","v":0},{"$f":"'Rate Base'!$AE$84","v":0},{"$f":"+Adjustments!W1019","v":0},null,{"$f":"SUM(F1035:H1035)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1035,$L$2:$N$7,2,FALSE)*I1035","v":0},{"$f":"VLOOKUP($L1035,$L$2:$N$7,3,FALSE)*I1035","v":0},null,"G",{"$f":"IF(P1035=\"G\",M1035,IF(P1035=\"PT\",0,ERR))","v":0},{"$f":"IF(P1035=\"PT\",M1035,IF(P1035=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1035=\"G\",N1035,IF(S1035=\"PT\",0,ERR))","v":0},{"$f":"IF(S1035=\"PT\",N1035,IF(S1035=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1035)","v":0},null,1026]
[null,null,null,"Utah",{"$f":"+G1036-Adjustments!H1036","v":0},{"$f":"'Rate Base'!$AE$85","v":0},{"$f":"+Adjustments!W1020","v":0},null,{"$f":"SUM(F1036:H1036)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1036,$L$2:$N$7,2,FALSE)*I1036","v":0},{"$f":"VLOOKUP($L1036,$L$2:$N$7,3,FALSE)*I1036","v":0},null,"G",{"$f":"IF(P1036=\"G\",M1036,IF(P1036=\"PT\",0,ERR))","v":0},{"$f":"IF(P1036=\"PT\",M1036,IF(P1036=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1036=\"G\",N1036,IF(S1036=\"PT\",0,ERR))","v":0},{"$f":"IF(S1036=\"PT\",N1036,IF(S1036=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1036)","v":0},null,1027]
[null,null,null,"Total",{"$f":"+G1037-Adjustments!H1037","v":0},{"$f":"SUM(F1035:F1036)","v":0},{"$f":"SUM(G1035:G1036)","v":0},null,{"$f":"SUM(I1035:I1036)","v":0},null,null,null,{"$f":"SUM(M1035:M1036)","v":0},{"$f":"SUM(N1035:N1036)","v":0},null,null,{"$f":"SUM(Q1035:Q1036)","v":0},{"$f":"SUM(R1035:R1036)","v":0},null,{"$f":"SUM(T1035:T1036)","v":0},{"$f":"SUM(U1035:U1036)","v":0},null,{"$f":"SUM(W1035:W1036)","v":0},null,1028]
[null,null,null,null,{"$f":"+G1038-Adjustments!H1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1037+1","v":1029}]
[null,"Total Distribution Plant",null,null,{"$f":"+G1039-Adjustments!H1039","v":271387663.17951453},{"$f":"F1032+F1027+F1022+F1017+F1012+F1007+F1002+F991+F986+F1037","v":2838789250.549572},{"$f":"G1032+G1027+G1022+G1017+G1012+G1007+G1002+G991+G986+G1037","v":271387663.17951453},{"$f":"H1032+H1027+H1022+H1017+H1012+H1007+H1002+H991+H986+H1037","v":0},{"$f":"I1032+I1027+I1022+I1017+I1012+I1007+I1002+I991+I986+I1037","v":3110176913.7290869},null,null,null,{"$f":"M1032+M1027+M1022+M1017+M1012+M1007+M1002+M991+M986+M1037","v":3006449429.2583723},{"$f":"N1032+N1027+N1022+N1017+N1012+N1007+N1002+N991+N986+N1037","v":103727484.47071467},null,null,{"$f":"Q1032+Q1027+Q1022+Q1017+Q1012+Q1007+Q1002+Q991+Q986+Q1037","v":3006449429.2583723},{"$f":"R1032+R1027+R1022+R1017+R1012+R1007+R1002+R991+R986+R1037","v":0},null,{"$f":"T1032+T1027+T1022+T1017+T1012+T1007+T1002+T991+T986+T1037","v":103727484.47071467},{"$f":"U1032+U1027+U1022+U1017+U1012+U1007+U1002+U991+U986+U1037","v":0},null,{"$f":"W1032+W1027+W1022+W1017+W1012+W1007+W1002+W991+W986+W1037","v":3006449429.2583723},null,1030]
[null,null,null,null,{"$f":"+G1040-Adjustments!H1040","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1031]
["General Plant",null,null,null,{"$f":"+G1041-Adjustments!H1041","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1032]
[null,"389","Land & Land Rights",null,{"$f":"+G1042-Adjustments!H1042","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1033]
[null,null,null,"Wyoming",{"$f":"+G1043-Adjustments!H1043","v":0},{"$f":"'Rate Base'!$AE$92","v":11584.02},{"$f":"+Adjustments!W1027","v":0},null,{"$f":"SUM(F1043:H1043)","v":11584.02},null,null,"Wyoming",{"$f":"VLOOKUP($L1043,$L$2:$N$7,2,FALSE)*I1043","v":0},{"$f":"VLOOKUP($L1043,$L$2:$N$7,3,FALSE)*I1043","v":11584.02},null,"G",{"$f":"IF(P1043=\"G\",M1043,IF(P1043=\"PT\",0,ERR))","v":0},null,"G",{"$f":"IF(S1043=\"G\",N1043,IF(S1043=\"PT\",0,ERR))","v":11584.02},{"$f":"IF(S1043=\"PT\",N1043,IF(S1043=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1043)","v":0},null,1034]
[null,null,null,"Utah",{"$f":"+G1044-Adjustments!H1044","v":0},{"$f":"'Rate Base'!$AE$93","v":3908373.1599999997},{"$f":"+Adjustments!W1028","v":0},null,{"$f":"SUM(F1044:H1044)","v":3908373.1599999997},null,null,"Utah",{"$f":"VLOOKUP($L1044,$L$2:$N$7,2,FALSE)*I1044","v":3908373.1599999997},{"$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":3908373.1599999997},null,"G",{"$f":"IF(S1044=\"G\",N1044,IF(S1044=\"PT\",0,ERR))","v":0},{"$f":"IF(S1044=\"PT\",N1044,IF(S1044=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1044)","v":3908373.1599999997},null,1035]
[null,null,null,"Total",{"$f":"+G1045-Adjustments!H1045","v":0},{"$f":"'Rate Base'!$AE$94","v":3919957.1799999997},{"$f":"+Adjustments!W1029","v":0},null,{"$f":"SUM(F1045:H1045)","v":3919957.1799999997},null,null,"Total",{"$f":"SUM(M1043:M1044)","v":3908373.1599999997},{"$f":"SUM(N1043:N1044)","v":11584.02},null,"G",{"$f":"IF(P1045=\"G\",M1045,IF(P1045=\"PT\",0,ERR))","v":3908373.1599999997},null,"G",{"$f":"IF(S1045=\"G\",N1045,IF(S1045=\"PT\",0,ERR))","v":11584.02},{"$f":"IF(S1045=\"PT\",N1045,IF(S1045=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1045)","v":3908373.1599999997},null,1036]
[null,null,null,null,{"$f":"+G1046-Adjustments!H1046","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1037]
[null,"390","Structures & Improvements",null,{"$f":"+G1047-Adjustments!H1047","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1038]
[null,null,null,"Wyoming",{"$f":"+G1048-Adjustments!H1048","v":19240.07364227809},{"$f":"'Rate Base'!$AE$97","v":5909450.6200000001},{"$f":"+Adjustments!W1032","v":19240.07364227809},null,{"$f":"SUM(F1048:H1048)","v":5928690.6936422782},null,null,"Wyoming",{"$f":"VLOOKUP($L1048,$L$2:$N$7,2,FALSE)*I1048","v":0},{"$f":"VLOOKUP($L1048,$L$2:$N$7,3,FALSE)*I1048","v":5928690.6936422782},null,"G",{"$f":"IF(P1048=\"G\",M1048,IF(P1048=\"PT\",0,ERR))","v":0},{"$f":"IF(P1048=\"PT\",M1048,IF(P1048=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1048=\"G\",N1048,IF(S1048=\"PT\",0,ERR))","v":5928690.6936422782},{"$f":"IF(S1048=\"PT\",N1048,IF(S1048=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1048)","v":0},null,1039]
[null,null,null,"Utah",{"$f":"+G1049-Adjustments!H1049","v":133875.978655532},{"$f":"'Rate Base'!$AE$98","v":41119046.61999999},{"$f":"+Adjustments!W1033","v":133875.978655532},null,41252922.598655522,null,null,"Utah",{"$f":"VLOOKUP($L1049,$L$2:$N$7,2,FALSE)*I1049","v":41252922.598655522},{"$f":"VLOOKUP($L1049,$L$2:$N$7,3,FALSE)*I1049","v":0},null,"G",{"$f":"IF(P1049=\"G\",M1049,IF(P1049=\"PT\",0,ERR))","v":41252922.598655522},{"$f":"IF(P1049=\"PT\",M1049,IF(P1049=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1049=\"G\",N1049,IF(S1049=\"PT\",0,ERR))","v":0},{"$f":"IF(S1049=\"PT\",N1049,IF(S1049=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1049)","v":41252922.598655522},null,1040]
[null,null,null,"General",{"$f":"+G1050-Adjustments!H1050","v":175325.10990560055},{"$f":"'Rate Base'!$AE$99","v":53849849.990000002},{"$f":"+Adjustments!W1034","v":175325.10990560055},null,54025175.099905603,null,null,"Gross Plant",{"$f":"VLOOKUP($L1050,$L$2:$N$7,2,FALSE)*I1050","v":52253529.944359325},{"$f":"VLOOKUP($L1050,$L$2:$N$7,3,FALSE)*I1050","v":1771645.1555462782},null,"G",{"$f":"IF(P1050=\"G\",M1050,IF(P1050=\"PT\",0,ERR))","v":52253529.944359325},{"$f":"IF(P1050=\"PT\",M1050,IF(P1050=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1050=\"G\",N1050,IF(S1050=\"PT\",0,ERR))","v":1771645.1555462782},{"$f":"IF(S1050=\"PT\",N1050,IF(S1050=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1050)","v":52253529.944359325},null,1041]
[null,null,null,"Total",{"$f":"+G1051-Adjustments!H1051","v":328441.16220341623},{"$f":"'Rate Base'!$AE$100","v":100878347.22999999},{"$f":"+Adjustments!W1035","v":328441.16220341623},null,101206788.39220341,null,null,"Total",{"$f":"SUM(M1048:M1050)","v":93506452.543014854},{"$f":"SUM(N1048:N1050)","v":7700335.8491885569},null,"G",{"$f":"IF(P1051=\"G\",M1051,IF(P1051=\"PT\",0,ERR))","v":93506452.543014854},{"$f":"IF(P1051=\"PT\",M1051,IF(P1051=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1051=\"G\",N1051,IF(S1051=\"PT\",0,ERR))","v":7700335.8491885569},{"$f":"IF(S1051=\"PT\",N1051,IF(S1051=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1051)","v":93506452.543014854},null,1042]
[null,null,null,null,{"$f":"+G1052-Adjustments!H1052","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1043]
[null,"391","Office Furniture & Equipment",null,{"$f":"+G1053-Adjustments!H1053","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1044]
[null,null,null,"Wyoming",{"$f":"+G1054-Adjustments!H1054","v":3671.0450220950443},{"$f":"'Rate Base'!$AE$103","v":105660.72},{"$f":"+Adjustments!W1038","v":3671.0450220950443},null,109331.76502209505,null,null,"Wyoming",{"$f":"VLOOKUP($L1054,$L$2:$N$7,2,FALSE)*I1054","v":0},{"$f":"VLOOKUP($L1054,$L$2:$N$7,3,FALSE)*I1054","v":109331.76502209505},null,"G",{"$f":"IF(P1054=\"G\",M1054,IF(P1054=\"PT\",0,ERR))","v":0},{"$f":"IF(P1054=\"PT\",M1054,IF(P1054=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1054=\"G\",N1054,IF(S1054=\"PT\",0,ERR))","v":109331.76502209505},{"$f":"IF(S1054=\"PT\",N1054,IF(S1054=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1054)","v":0},null,1045]
[null,null,null,"Utah",{"$f":"+G1055-Adjustments!H1055","v":149728.72036324255},{"$f":"'Rate Base'!$AE$104","v":8133148.6599999806},{"$f":"+Adjustments!W1039","v":149728.72036324255},null,8282877.3803632231,null,null,"Utah",{"$f":"VLOOKUP($L1055,$L$2:$N$7,2,FALSE)*I1055","v":8282877.3803632231},{"$f":"VLOOKUP($L1055,$L$2:$N$7,3,FALSE)*I1055","v":0},null,"G",{"$f":"IF(P1055=\"G\",M1055,IF(P1055=\"PT\",0,ERR))","v":8282877.3803632231},{"$f":"IF(P1055=\"PT\",M1055,IF(P1055=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1055=\"G\",N1055,IF(S1055=\"PT\",0,ERR))","v":0},{"$f":"IF(S1055=\"PT\",N1055,IF(S1055=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1055)","v":8282877.3803632231},null,1046]
[null,null,null,"General",{"$f":"+G1056-Adjustments!H1056","v":530371.23498027772},{"$f":"'Rate Base'!$AE$105","v":37294615.950000003},{"$f":"+Adjustments!W1040","v":530371.23498027772},null,37824987.184980281,null,null,"Gross Plant",{"$f":"VLOOKUP($L1056,$L$2:$N$7,2,FALSE)*I1056","v":36584594.068605401},{"$f":"VLOOKUP($L1056,$L$2:$N$7,3,FALSE)*I1056","v":1240393.116374878},null,"G",{"$f":"IF(P1056=\"G\",M1056,IF(P1056=\"PT\",0,ERR))","v":36584594.068605401},{"$f":"IF(P1056=\"PT\",M1056,IF(P1056=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1056=\"G\",N1056,IF(S1056=\"PT\",0,ERR))","v":1240393.116374878},{"$f":"IF(S1056=\"PT\",N1056,IF(S1056=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1056)","v":36584594.068605401},null,1047]
[null,null,null,"Total",{"$f":"+G1057-Adjustments!H1057","v":683771.00036561489},{"$f":"'Rate Base'!$AE$106","v":45533425.329999983},{"$f":"+Adjustments!W1041","v":683771.00036561489},null,46217196.330365598,null,null,"Total",{"$f":"SUM(M1054:M1056)","v":44867471.448968627},{"$f":"SUM(N1054:N1056)","v":1349724.881396973},null,"G",{"$f":"IF(P1057=\"G\",M1057,IF(P1057=\"PT\",0,ERR))","v":44867471.448968627},{"$f":"IF(P1057=\"PT\",M1057,IF(P1057=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1057=\"G\",N1057,IF(S1057=\"PT\",0,ERR))","v":1349724.881396973},{"$f":"IF(S1057=\"PT\",N1057,IF(S1057=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1057)","v":44867471.448968627},null,1048]
[null,null,null,null,{"$f":"+G1058-Adjustments!H1058","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1049]
[null,"392","Transportation Equipment",null,{"$f":"+G1059-Adjustments!H1059","v":0},{"$f":"'Rate Base'!$AE$112","v":49764938.800000004},{"$f":"+Adjustments!W1043","v":0},null,49764938.800000004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1050]
[null,null,null,"Wyoming",{"$f":"+G1060-Adjustments!H1060","v":129.92223926167935},{"$f":"'Rate Base'!$AE$109","v":2561461.7599999998},{"$f":"+Adjustments!W1044","v":129.92223926167935},null,2561591.6822392615,null,null,"Wyoming",{"$f":"VLOOKUP($L1060,$L$2:$N$7,2,FALSE)*I1060","v":0},{"$f":"VLOOKUP($L1060,$L$2:$N$7,3,FALSE)*I1060","v":2561591.6822392615},null,"G",{"$f":"IF(P1060=\"G\",M1060,IF(P1060=\"PT\",0,ERR))","v":0},{"$f":"IF(P1060=\"PT\",M1060,IF(P1060=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1060=\"G\",N1060,IF(S1060=\"PT\",0,ERR))","v":2561591.6822392615},{"$f":"IF(S1060=\"PT\",N1060,IF(S1060=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1060)","v":0},null,1051]
[null,null,null,"Utah",{"$f":"+G1061-Adjustments!H1061","v":2394.2506320923567},{"$f":"'Rate Base'!$AE$110","v":47203477.040000007},{"$f":"+Adjustments!W1045","v":2394.2506320923567},null,47205871.290632099,null,null,"Utah",{"$f":"VLOOKUP($L1061,$L$2:$N$7,2,FALSE)*I1061","v":47205871.290632099},{"$f":"VLOOKUP($L1061,$L$2:$N$7,3,FALSE)*I1061","v":0},null,"G",{"$f":"IF(P1061=\"G\",M1061,IF(P1061=\"PT\",0,ERR))","v":47205871.290632099},{"$f":"IF(P1061=\"PT\",M1061,IF(P1061=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1061=\"G\",N1061,IF(S1061=\"PT\",0,ERR))","v":0},{"$f":"IF(S1061=\"PT\",N1061,IF(S1061=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1061)","v":47205871.290632099},null,1052]
[null,null,null,"General",{"$f":"+G1062-Adjustments!H1062","v":0},{"$f":"'Rate Base'!$AE$111","v":0},{"$f":"+Adjustments!W1046","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1062,$L$2:$N$7,2,FALSE)*I1062","v":0},{"$f":"VLOOKUP($L1062,$L$2:$N$7,3,FALSE)*I1062","v":0},null,"G",{"$f":"IF(P1062=\"G\",M1062,IF(P1062=\"PT\",0,ERR))","v":0},{"$f":"IF(P1062=\"PT\",M1062,IF(P1062=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1062=\"G\",N1062,IF(S1062=\"PT\",0,ERR))","v":0},{"$f":"IF(S1062=\"PT\",N1062,IF(S1062=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1062)","v":0},null,1053]
[null,null,null,"Total",{"$f":"+G1063-Adjustments!H1063","v":2524.1728713586926},{"$f":"'Rate Base'!$AE$112","v":49764938.800000004},{"$f":"+Adjustments!W1047","v":2524.1728713586926},null,49767462.972871363,null,null,"Total",{"$f":"SUM(M1060:M1062)","v":47205871.290632099},{"$f":"SUM(N1060:N1062)","v":2561591.6822392615},null,"G",{"$f":"IF(P1063=\"G\",M1063,IF(P1063=\"PT\",0,ERR))","v":47205871.290632099},{"$f":"IF(P1063=\"PT\",M1063,IF(P1063=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1063=\"G\",N1063,IF(S1063=\"PT\",0,ERR))","v":2561591.6822392615},{"$f":"IF(S1063=\"PT\",N1063,IF(S1063=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1063)","v":47205871.290632099},null,1054]
[null,null,null,null,{"$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,"393","Stores Equipment",null,{"$f":"+G1065-Adjustments!H1065","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1056]
[null,null,null,"Wyoming",{"$f":"+G1066-Adjustments!H1066","v":0},{"$f":"'Rate Base'!$AE$115","v":12371.89},{"$f":"+Adjustments!W1050","v":0},null,12371.89,null,null,"Wyoming",{"$f":"VLOOKUP($L1066,$L$2:$N$7,2,FALSE)*I1066","v":0},{"$f":"VLOOKUP($L1066,$L$2:$N$7,3,FALSE)*I1066","v":12371.89},null,"G",{"$f":"IF(P1066=\"G\",M1066,IF(P1066=\"PT\",0,ERR))","v":0},{"$f":"IF(P1066=\"PT\",M1066,IF(P1066=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1066=\"G\",N1066,IF(S1066=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1066=\"PT\",N1066,IF(S1066=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1066)","v":0},null,1057]
[null,null,null,"Utah",{"$f":"+G1067-Adjustments!H1067","v":6.0390448197722435E-10},{"$f":"'Rate Base'!$AE$116","v":52487.309999999256},{"$f":"+Adjustments!W1051","v":6.0390448197722435E-10},null,52487.309999999859,null,null,"Utah",{"$f":"VLOOKUP($L1067,$L$2:$N$7,2,FALSE)*I1067","v":52487.309999999859},{"$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":52487.309999999859},{"$f":"IF(P1067=\"PT\",M1067,IF(P1067=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1067=\"G\",N1067,IF(S1067=\"PT\",0,ERR))","v":0},{"$f":"IF(S1067=\"PT\",N1067,IF(S1067=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1067)","v":52487.309999999859},null,1058]
[null,null,null,"Total",{"$f":"+G1068-Adjustments!H1068","v":6.0390448197722435E-10},{"$f":"'Rate Base'!$AE$117","v":64859.199999999255},{"$f":"+Adjustments!W1052","v":6.0390448197722435E-10},null,64859.199999999859,null,null,"Total",{"$f":"SUM(M1066:M1067)","v":52487.309999999859},{"$f":"SUM(N1066:N1067)","v":12371.89},null,"G",{"$f":"IF(P1068=\"G\",M1068,IF(P1068=\"PT\",0,ERR))","v":52487.309999999859},{"$f":"IF(P1068=\"PT\",M1068,IF(P1068=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1068=\"G\",N1068,IF(S1068=\"PT\",0,ERR))","v":12371.89},{"$f":"IF(S1068=\"PT\",N1068,IF(S1068=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1068)","v":52487.309999999859},null,1059]
[null,null,null,null,{"$f":"+G1069-Adjustments!H1069","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1060]
[null,"394","Tools, Shop & Garage Equipment",null,{"$f":"+G1070-Adjustments!H1070","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1061]
[null,null,null,"Wyoming",{"$f":"+G1071-Adjustments!H1071","v":1934715.082181578},{"$f":"'Rate Base'!$AE$120","v":2260217.5299999998},{"$f":"+Adjustments!W1055","v":1934715.082181578},null,4194932.6121815778,null,null,"Wyoming",{"$f":"VLOOKUP($L1071,$L$2:$N$7,2,FALSE)*I1071","v":0},{"$f":"VLOOKUP($L1071,$L$2:$N$7,3,FALSE)*I1071","v":4194932.6121815778},null,"G",{"$f":"IF(P1071=\"G\",M1071,IF(P1071=\"PT\",0,ERR))","v":0},{"$f":"IF(P1071=\"PT\",M1071,IF(P1071=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1071=\"G\",N1071,IF(S1071=\"PT\",0,ERR))","v":4194932.6121815778},{"$f":"IF(S1071=\"PT\",N1071,IF(S1071=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1071)","v":0},null,1062]
[null,null,null,"Utah",{"$f":"+G1072-Adjustments!H1072","v":25935767.403093472},{"$f":"'Rate Base'!$AE$121","v":28390112.019999996},{"$f":"+Adjustments!W1056","v":25935767.403093472},null,54325879.423093468,null,null,"Utah",{"$f":"VLOOKUP($L1072,$L$2:$N$7,2,FALSE)*I1072","v":54325879.423093468},{"$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":54325879.423093468},{"$f":"IF(P1072=\"PT\",M1072,IF(P1072=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1072=\"G\",N1072,IF(S1072=\"PT\",0,ERR))","v":0},{"$f":"IF(S1072=\"PT\",N1072,IF(S1072=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1072)","v":54325879.423093468},null,1063]
[null,null,null,"General",{"$f":"+G1073-Adjustments!H1073","v":0},{"$f":"'Rate Base'!$AE$122","v":0},{"$f":"+Adjustments!W1057","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1073,$L$2:$N$7,2,FALSE)*I1073","v":0},{"$f":"VLOOKUP($L1073,$L$2:$N$7,3,FALSE)*I1073","v":0},null,"G",{"$f":"IF(P1073=\"G\",M1073,IF(P1073=\"PT\",0,ERR))","v":0},{"$f":"IF(P1073=\"PT\",M1073,IF(P1073=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1073=\"G\",N1073,IF(S1073=\"PT\",0,ERR))","v":0},{"$f":"IF(S1073=\"PT\",N1073,IF(S1073=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1073)","v":0},null,1064]
[null,null,null,"Total",{"$f":"+G1074-Adjustments!H1074","v":27870482.485275045},{"$f":"'Rate Base'!$AE$123","v":30650329.549999997},{"$f":"+Adjustments!W1058","v":27870482.485275045},null,58520812.035275042,null,null,null,{"$f":"SUM(M1071:M1073)","v":54325879.423093468},{"$f":"SUM(N1071:N1073)","v":4194932.6121815778},null,"G",{"$f":"IF(P1074=\"G\",M1074,IF(P1074=\"PT\",0,ERR))","v":54325879.423093468},{"$f":"IF(P1074=\"PT\",M1074,IF(P1074=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1074=\"G\",N1074,IF(S1074=\"PT\",0,ERR))","v":4194932.6121815778},{"$f":"IF(S1074=\"PT\",N1074,IF(S1074=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1074)","v":54325879.423093468},null,1065]
[null,null,null,null,{"$f":"+G1075-Adjustments!H1075","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1066]
[null,"395","Laboratory Equipment",null,{"$f":"+G1076-Adjustments!H1076","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1067]
[null,null,null,"Wyoming",{"$f":"+G1077-Adjustments!H1077","v":0},{"$f":"'Rate Base'!$AE$126","v":0},{"$f":"+Adjustments!W1061","v":0},null,0,null,null,"Wyoming",{"$f":"VLOOKUP($L1077,$L$2:$N$7,2,FALSE)*I1077","v":0},{"$f":"VLOOKUP($L1077,$L$2:$N$7,3,FALSE)*I1077","v":0},null,"G",{"$f":"IF(P1077=\"G\",M1077,IF(P1077=\"PT\",0,ERR))","v":0},{"$f":"IF(P1077=\"PT\",M1077,IF(P1077=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1077=\"G\",N1077,IF(S1077=\"PT\",0,ERR))","v":0},{"$f":"IF(S1077=\"PT\",N1077,IF(S1077=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1077)","v":0},null,1068]
[null,null,null,"Utah",{"$f":"+G1078-Adjustments!H1078","v":3.0316490059097606E-13},{"$f":"'Rate Base'!$AE$127","v":0},{"$f":"+Adjustments!W1062","v":3.0316490059097606E-13},null,3.0316490059097606E-13,null,null,"Utah",{"$f":"VLOOKUP($L1078,$L$2:$N$7,2,FALSE)*I1078","v":3.0316490059097606E-13},{"$f":"VLOOKUP($L1078,$L$2:$N$7,3,FALSE)*I1078","v":0},null,"G",{"$f":"IF(P1078=\"G\",M1078,IF(P1078=\"PT\",0,ERR))","v":3.0316490059097606E-13},{"$f":"IF(P1078=\"PT\",M1078,IF(P1078=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1078=\"G\",N1078,IF(S1078=\"PT\",0,ERR))","v":0},{"$f":"IF(S1078=\"PT\",N1078,IF(S1078=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1078)","v":3.0316490059097606E-13},null,1069]
[null,null,null,"General",{"$f":"+G1079-Adjustments!H1079","v":0},{"$f":"'Rate Base'!$AE$128","v":0},{"$f":"+Adjustments!W1063","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1079,$L$2:$N$7,2,FALSE)*I1079","v":0},{"$f":"VLOOKUP($L1079,$L$2:$N$7,3,FALSE)*I1079","v":0},null,"G",{"$f":"IF(P1079=\"G\",M1079,IF(P1079=\"PT\",0,ERR))","v":0},{"$f":"IF(P1079=\"PT\",M1079,IF(P1079=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1079=\"G\",N1079,IF(S1079=\"PT\",0,ERR))","v":0},{"$f":"IF(S1079=\"PT\",N1079,IF(S1079=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1079)","v":0},null,1070]
[null,null,null,"Total",{"$f":"+G1080-Adjustments!H1080","v":3.0316490059097606E-13},{"$f":"'Rate Base'!$AE$129","v":0},{"$f":"+Adjustments!W1064","v":3.0316490059097606E-13},null,3.0316490059097606E-13,null,null,"Total",{"$f":"SUM(M1077:M1079)","v":3.0316490059097606E-13},{"$f":"SUM(N1077:N1079)","v":0},null,"G",{"$f":"IF(P1080=\"G\",M1080,IF(P1080=\"PT\",0,ERR))","v":3.0316490059097606E-13},{"$f":"IF(P1080=\"PT\",M1080,IF(P1080=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1080=\"G\",N1080,IF(S1080=\"PT\",0,ERR))","v":0},{"$f":"IF(S1080=\"PT\",N1080,IF(S1080=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1080)","v":3.0316490059097606E-13},null,1071]
[null,null,null,null,{"$f":"+G1081-Adjustments!H1081","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1072]
[null,"396","Power Operated Equipment",null,{"$f":"+G1082-Adjustments!H1082","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1073]
[null,null,null,"Wyoming",{"$f":"+G1083-Adjustments!H1083","v":-1048.2474795791786},{"$f":"'Rate Base'!$AE$132","v":1344132.9},{"$f":"+Adjustments!W1067","v":-1048.2474795791786},null,1343084.6525204207,null,null,"Wyoming",{"$f":"VLOOKUP($L1083,$L$2:$N$7,2,FALSE)*I1083","v":0},{"$f":"VLOOKUP($L1083,$L$2:$N$7,3,FALSE)*I1083","v":1343084.6525204207},null,"G",{"$f":"IF(P1083=\"G\",M1083,IF(P1083=\"PT\",0,ERR))","v":0},{"$f":"IF(P1083=\"PT\",M1083,IF(P1083=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1083=\"G\",N1083,IF(S1083=\"PT\",0,ERR))","v":1343084.6525204207},{"$f":"IF(S1083=\"PT\",N1083,IF(S1083=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1083)","v":0},null,1074]
[null,null,null,"Utah",{"$f":"+G1084-Adjustments!H1084","v":-11749.250142270699},{"$f":"'Rate Base'!$AE$133","v":15065672.920000002},{"$f":"+Adjustments!W1068","v":-11749.250142270699},null,15053923.669857731,null,null,"Utah",{"$f":"VLOOKUP($L1084,$L$2:$N$7,2,FALSE)*I1084","v":15053923.669857731},{"$f":"VLOOKUP($L1084,$L$2:$N$7,3,FALSE)*I1084","v":0},null,"G",{"$f":"IF(P1084=\"G\",M1084,IF(P1084=\"PT\",0,ERR))","v":15053923.669857731},{"$f":"IF(P1084=\"PT\",M1084,IF(P1084=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1084=\"G\",N1084,IF(S1084=\"PT\",0,ERR))","v":0},{"$f":"IF(S1084=\"PT\",N1084,IF(S1084=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1084)","v":15053923.669857731},null,1075]
[null,null,null,"General",{"$f":"+G1085-Adjustments!H1085","v":0},{"$f":"'Rate Base'!$AE$134","v":0},{"$f":"+Adjustments!W1069","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1085,$L$2:$N$7,2,FALSE)*I1085","v":0},{"$f":"VLOOKUP($L1085,$L$2:$N$7,3,FALSE)*I1085","v":0},null,"G",{"$f":"IF(P1085=\"G\",M1085,IF(P1085=\"PT\",0,ERR))","v":0},{"$f":"IF(P1085=\"PT\",M1085,IF(P1085=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1085=\"G\",N1085,IF(S1085=\"PT\",0,ERR))","v":0},{"$f":"IF(S1085=\"PT\",N1085,IF(S1085=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1085)","v":0},null,1076]
[null,null,null,"Total",{"$f":"+G1086-Adjustments!H1086","v":-12797.497621851042},{"$f":"'Rate Base'!$AE$135","v":16409805.820000002},{"$f":"+Adjustments!W1070","v":-12797.497621851042},null,16397008.322378151,null,null,null,{"$f":"SUM(M1083:M1085)","v":15053923.669857731},{"$f":"SUM(N1083:N1085)","v":1343084.6525204207},null,"G",{"$f":"IF(P1086=\"G\",M1086,IF(P1086=\"PT\",0,ERR))","v":15053923.669857731},{"$f":"IF(P1086=\"PT\",M1086,IF(P1086=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1086=\"G\",N1086,IF(S1086=\"PT\",0,ERR))","v":1343084.6525204207},{"$f":"IF(S1086=\"PT\",N1086,IF(S1086=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1086)","v":15053923.669857731},null,1077]
[null,null,null,null,{"$f":"+G1087-Adjustments!H1087","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1078]
[null,"397","Communication Equipment",null,{"$f":"+G1088-Adjustments!H1088","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1079]
[null,null,null,"Wyoming",{"$f":"+G1089-Adjustments!H1089","v":45798.068667026702},{"$f":"'Rate Base'!$AE$138","v":3108904.31},{"$f":"+Adjustments!W1073","v":45798.068667026702},null,3154702.3786670268,null,null,"Wyoming",{"$f":"VLOOKUP($L1089,$L$2:$N$7,2,FALSE)*I1089","v":0},{"$f":"VLOOKUP($L1089,$L$2:$N$7,3,FALSE)*I1089","v":3154702.3786670268},null,"G",{"$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":3154702.3786670268},{"$f":"IF(S1089=\"PT\",N1089,IF(S1089=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1089)","v":0},null,1080]
[null,null,null,"Utah",{"$f":"+G1090-Adjustments!H1090","v":176553.28364464268},{"$f":"'Rate Base'!$AE$139","v":11984943.480000002},{"$f":"+Adjustments!W1074","v":176553.28364464268},null,12161496.763644645,null,null,"Utah",{"$f":"VLOOKUP($L1090,$L$2:$N$7,2,FALSE)*I1090","v":12161496.763644645},{"$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":12161496.763644645},{"$f":"IF(P1090=\"PT\",M1090,IF(P1090=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1090=\"G\",N1090,IF(S1090=\"PT\",0,ERR))","v":0},{"$f":"IF(S1090=\"PT\",N1090,IF(S1090=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1090)","v":12161496.763644645},null,1081]
[null,null,null,"Total",{"$f":"+G1091-Adjustments!H1091","v":222351.35231166892},{"$f":"'Rate Base'!$AE$140","v":15093847.790000003},{"$f":"+Adjustments!W1075","v":222351.35231166892},null,15316199.142311672,null,null,"Total",{"$f":"SUM(M1089:M1090)","v":12161496.763644645},{"$f":"SUM(N1089:N1090)","v":3154702.3786670268},null,"G",{"$f":"IF(P1091=\"G\",M1091,IF(P1091=\"PT\",0,ERR))","v":12161496.763644645},{"$f":"IF(P1091=\"PT\",M1091,IF(P1091=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1091=\"G\",N1091,IF(S1091=\"PT\",0,ERR))","v":3154702.3786670268},{"$f":"IF(S1091=\"PT\",N1091,IF(S1091=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1091)","v":12161496.763644645},null,1082]
[null,null,null,null,{"$f":"+G1092-Adjustments!H1092","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1083]
[null,"398","Miscellaneous Equipment",null,{"$f":"+G1093-Adjustments!H1093","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1084]
[null,null,null,"Wyoming",{"$f":"+G1094-Adjustments!H1094","v":0.15278734506864566},{"$f":"'Rate Base'!$AE$143","v":18705.5},{"$f":"+Adjustments!W1078","v":0.15278734506864566},null,18705.652787345069,null,null,"Wyoming",{"$f":"VLOOKUP($L1094,$L$2:$N$7,2,FALSE)*I1094","v":0},{"$f":"VLOOKUP($L1094,$L$2:$N$7,3,FALSE)*I1094","v":18705.652787345069},null,"G",{"$f":"IF(P1094=\"G\",M1094,IF(P1094=\"PT\",0,ERR))","v":0},{"$f":"IF(P1094=\"PT\",M1094,IF(P1094=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1094=\"G\",N1094,IF(S1094=\"PT\",0,ERR))","v":18705.652787345069},{"$f":"IF(S1094=\"PT\",N1094,IF(S1094=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1094)","v":0},null,1085]
[null,null,null,"Utah",{"$f":"+G1095-Adjustments!H1095","v":-2482.0891508255154},{"$f":"'Rate Base'!$AE$144","v":5192475.2499999991},{"$f":"+Adjustments!W1079","v":-2482.0891508255154},null,5189993.1608491736,null,null,"Utah",{"$f":"VLOOKUP($L1095,$L$2:$N$7,2,FALSE)*I1095","v":5189993.1608491736},{"$f":"VLOOKUP($L1095,$L$2:$N$7,3,FALSE)*I1095","v":0},null,"G",{"$f":"IF(P1095=\"G\",M1095,IF(P1095=\"PT\",0,ERR))","v":5189993.1608491736},{"$f":"IF(P1095=\"PT\",M1095,IF(P1095=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1095=\"G\",N1095,IF(S1095=\"PT\",0,ERR))","v":0},{"$f":"IF(S1095=\"PT\",N1095,IF(S1095=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1095)","v":5189993.1608491736},null,1086]
[null,null,null,"General",{"$f":"+G1096-Adjustments!H1096","v":0},{"$f":"'Rate Base'!$AE$145","v":0},{"$f":"+Adjustments!W1080","v":0},null,0,null,null,"Gross Plant",{"$f":"VLOOKUP($L1096,$L$2:$N$7,2,FALSE)*I1096","v":0},{"$f":"VLOOKUP($L1096,$L$2:$N$7,3,FALSE)*I1096","v":0},null,"G",{"$f":"IF(P1096=\"G\",M1096,IF(P1096=\"PT\",0,ERR))","v":0},{"$f":"IF(P1096=\"PT\",M1096,IF(P1096=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1096=\"G\",N1096,IF(S1096=\"PT\",0,ERR))","v":0},{"$f":"IF(S1096=\"PT\",N1096,IF(S1096=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1096)","v":0},null,1087]
[null,null,null,"Total",{"$f":"+G1097-Adjustments!H1097","v":-2481.9363634800538},{"$f":"'Rate Base'!$AE$146","v":5211180.7499999991},{"$f":"+Adjustments!W1081","v":-2481.9363634800538},null,5208698.813636519,null,null,"Total",{"$f":"SUM(M1094:M1096)","v":5189993.1608491736},{"$f":"SUM(N1094:N1096)","v":18705.652787345069},null,"G",{"$f":"IF(P1097=\"G\",M1097,IF(P1097=\"PT\",0,ERR))","v":5189993.1608491736},{"$f":"IF(P1097=\"PT\",M1097,IF(P1097=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1097=\"G\",N1097,IF(S1097=\"PT\",0,ERR))","v":18705.652787345069},{"$f":"IF(S1097=\"PT\",N1097,IF(S1097=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1097)","v":5189993.1608491736},null,1088]
[null,null,null,null,{"$f":"+G1098-Adjustments!H1098","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1089]
[null,"399","Asset Retirement Costs ",null,{"$f":"+G1099-Adjustments!H1099","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1090]
[null,null,null,"Wyoming",{"$f":"+G1100-Adjustments!H1100","v":0},{"$f":"'Rate Base'!$AE$149","v":0},{"$f":"+Adjustments!W1084","v":0},null,{"$f":"SUM(F1100:H1100)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1100,$L$2:$N$7,2,FALSE)*I1100","v":0},{"$f":"VLOOKUP($L1100,$L$2:$N$7,3,FALSE)*I1100","v":0},null,"G",{"$f":"IF(P1100=\"G\",M1100,IF(P1100=\"PT\",0,ERR))","v":0},{"$f":"IF(P1100=\"PT\",M1100,IF(P1100=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1100=\"G\",N1100,IF(S1100=\"PT\",0,ERR))","v":0},{"$f":"IF(S1100=\"PT\",N1100,IF(S1100=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1100)","v":0},null,1091]
[null,null,null,"Utah",{"$f":"+G1101-Adjustments!H1101","v":0},{"$f":"'Rate Base'!$AE$150","v":0},{"$f":"+Adjustments!W1085","v":0},null,{"$f":"SUM(F1101:H1101)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1101,$L$2:$N$7,2,FALSE)*I1101","v":0},{"$f":"VLOOKUP($L1101,$L$2:$N$7,3,FALSE)*I1101","v":0},null,"G",{"$f":"IF(P1101=\"G\",M1101,IF(P1101=\"PT\",0,ERR))","v":0},{"$f":"IF(P1101=\"PT\",M1101,IF(P1101=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1101=\"G\",N1101,IF(S1101=\"PT\",0,ERR))","v":0},{"$f":"IF(S1101=\"PT\",N1101,IF(S1101=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1101)","v":0},null,1092]
[null,null,null,"Total",{"$f":"+G1102-Adjustments!H1102","v":0},{"$f":"'Rate Base'!$AE$150","v":0},{"$f":"+Adjustments!W1086","v":0},null,{"$f":"SUM(F1102:H1102)","v":0},null,null,"Total",{"$f":"SUM(M1100:M1101)","v":0},{"$f":"SUM(N1100:N1101)","v":0},null,"G",{"$f":"IF(P1102=\"G\",M1102,IF(P1102=\"PT\",0,ERR))","v":0},{"$f":"IF(P1102=\"PT\",M1102,IF(P1102=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1102=\"G\",N1102,IF(S1102=\"PT\",0,ERR))","v":0},{"$f":"IF(S1102=\"PT\",N1102,IF(S1102=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1102)","v":0},null,{"$f":"Y1101+1","v":1093}]
[null,null,null,null,{"$f":"+G1103-Adjustments!H1103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1094]
[null,null,null,null,{"$f":"+G1104-Adjustments!H1104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1095]
[null,"Total General Plant",null,null,{"$f":"+G1105-Adjustments!H1105","v":29092290.739041772},{"$f":"F1102+F1097+F1091+F1086+F1080+F1074+F1068+F1063+F1057+F1051+F1045","v":267526691.64999998},{"$f":"G1102+G1097+G1091+G1086+G1080+G1074+G1068+G1063+G1057+G1051+G1045","v":29092290.739041772},{"$f":"SUM(H1042:H1099)","v":0},{"$f":"I1102+I1097+I1091+I1086+I1080+I1074+I1068+I1063+I1057+I1051+I1045","v":296618982.38904172},null,null,null,{"$f":"M1102+M1097+M1091+M1086+M1080+M1074+M1068+M1063+M1057+M1051+M1045","v":276271948.7700606},{"$f":"N1102+N1097+N1091+N1086+N1080+N1074+N1068+N1063+N1057+N1051+N1045","v":20347033.61898116},null,null,{"$f":"Q1102+Q1097+Q1091+Q1086+Q1080+Q1074+Q1068+Q1063+Q1057+Q1051+Q1045","v":276271948.7700606},{"$f":"R1102+R1097+R1091+R1086+R1080+R1074+R1068+R1063+R1057+R1051+R1045","v":0},null,{"$f":"T1102+T1097+T1091+T1086+T1080+T1074+T1068+T1063+T1057+T1051+T1045","v":20347033.61898116},{"$f":"U1102+U1097+U1091+U1086+U1080+U1074+U1068+U1063+U1057+U1051+U1045","v":0},null,{"$f":"W1102+W1097+W1091+W1086+W1080+W1074+W1068+W1063+W1057+W1051+W1045","v":276271948.7700606},null,1096]
[null,null,null,null,{"$f":"+G1106-Adjustments!H1106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1097]
[null,null,null,null,{"$f":"+G1107-Adjustments!H1107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1098]
["101","Gas Plant in Service",null,null,{"$f":"+G1108-Adjustments!H1108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1099]
[null,null,"Production",null,{"$f":"+G1109-Adjustments!H1109","v":-5037992.5680000009},{"$f":"F980","v":79968136},{"$f":"G980","v":-5037992.5680000009},{"$f":"H980","v":0},{"$f":"I980","v":74930143.431999996},null,null,"Sales",{"$f":"M980","v":72330318.22387442},{"$f":"N980","v":2599825.2081255629},null,"G",{"$f":"Q980","v":72330318.22387442},{"$f":"R980","v":0},"PT",{"$f":"T980","v":0},{"$f":"U980","v":2599825.2081255629},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1109)","v":72330318.22387442},null,1100]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1110-Adjustments!H1110","v":7516227.4607146643},{"$f":"F1030+F1025+F1020+F1015+F1010+F1005+F997+F989+F984+F966+F1035","v":96222140.090000004},{"$f":"G1030+G1025+G1020+G1015+G1010+G1005+G997+G989+G984+G966+G1035","v":7516227.4607146643},{"$f":"H1030+H1025+H1020+H1015+H1010+H1005+H997+H989+H984+H966+H1035","v":0},{"$f":"I1030+I1025+I1020+I1015+I1010+I1005+I997+I989+I984+I966+I1035","v":103738367.55071467},null,null,"Wyoming",{"$f":"M1030+M1025+M1020+M1015+M1010+M1005+M997+M989+M984+M966+M1035","v":0},{"$f":"N1030+N1025+N1020+N1015+N1010+N1005+N997+N989+N984+N966+N1035","v":103738367.55071467},null,"G",{"$f":"Q1030+Q1025+Q1020+Q1015+Q1010+Q1005+Q997+Q989+Q984+Q966+Q1035","v":0},{"$f":"R1030+R1025+R1020+R1015+R1010+R1005+R997+R989+R984+R966+R1035","v":0},"G",{"$f":"T1030+T1025+T1020+T1015+T1010+T1005+T997+T989+T984+T966+T1035","v":103738367.55071467},{"$f":"U1030+U1025+U1020+U1015+U1010+U1005+U997+U989+U984+U966+U1035","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1110)","v":0},null,1101]
[null,null,"Distribution - Utah",null,{"$f":"+G1111-Adjustments!H1111","v":263871435.71879983},{"$f":"+F1031+F1026+F1021+F1016+F1011+F1006+F1001+F990+F985+F967+F1036","v":2742636736.4195724},{"$f":"+G1031+G1026+G1021+G1016+G1011+G1006+G1001+G990+G985+G967+G1036","v":263871435.71879983},{"$f":"+H1031+H1026+H1021+H1016+H1011+H1006+H1001+H990+H985+H967+H1036","v":0},{"$f":"+I1031+I1026+I1021+I1016+I1011+I1006+I1001+I990+I985+I967+I1036","v":3006508172.1383724},null,null,"Utah",{"$f":"+M1031+M1026+M1021+M1016+M1011+M1006+M1001+M990+M985+M967+M1036","v":3006508172.1383724},{"$f":"+N1031+N1026+N1021+N1016+N1011+N1006+N1001+N990+N985+N967+N1036","v":0},null,"G",{"$f":"+Q1031+Q1026+Q1021+Q1016+Q1011+Q1006+Q1001+Q990+Q985+Q967+Q1036","v":3006508172.1383724},{"$f":"+R1031+R1026+R1021+R1016+R1011+R1006+R1001+R990+R985+R967+R1036","v":0},"G",{"$f":"+T1031+T1026+T1021+T1016+T1011+T1006+T1001+T990+T985+T967+T1036","v":0},{"$f":"+U1031+U1026+U1021+U1016+U1011+U1006+U1001+U990+U985+U967+U1036","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1111)","v":3006508172.1383724},null,1102]
[null,null,"General",null,{"$f":"+G1112-Adjustments!H1112","v":29092290.739041772},{"$f":"F1105","v":267526691.64999998},{"$f":"G1105","v":29092290.739041772},{"$f":"H1105","v":0},{"$f":"I1105","v":296618982.38904172},null,null,"Gross Plant",{"$f":"M1105","v":276271948.7700606},{"$f":"N1105","v":20347033.61898116},null,"G",{"$f":"Q1105","v":276271948.7700606},{"$f":"R1105","v":0},"G",{"$f":"T1105","v":20347033.61898116},{"$f":"U1105","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1112)","v":276271948.7700606},null,1103]
[null,null,"Gas Plant in Service",null,{"$f":"+G1113-Adjustments!H1113","v":295441961.35055625},{"$f":"SUM(F1109:F1112)","v":3186353704.1595726},{"$f":"SUM(G1109:G1112)","v":295441961.35055625},{"$f":"SUM(H1109:H1112)","v":0},{"$f":"SUM(I1109:I1112)","v":3481795665.510129},null,null,null,{"$f":"SUM(M1109:M1112)","v":3355110439.1323075},{"$f":"SUM(N1109:N1112)","v":126685226.37782139},null,null,{"$f":"SUM(Q1109:Q1112)","v":3355110439.1323075},{"$f":"SUM(R1109:R1112)","v":0},null,{"$f":"SUM(T1109:T1112)","v":124085401.16969582},{"$f":"SUM(U1109:U1112)","v":2599825.2081255629},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1113)","v":3355110439.1323075},null,1104]
[null,null,null,null,{"$f":"+G1114-Adjustments!H1114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1105]
[105,"Gas Plant Held For Future Use",null,null,{"$f":"+G1115-Adjustments!H1115","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1106]
[null,null,"Distribution - Utah",null,{"$f":"+G1116-Adjustments!H1116","v":0},{"$f":"+'Rate Base'!$AE$163","v":0},{"$f":"+Adjustments!W1098","v":0},null,{"$f":"SUM($F$1116:$H$1116)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1116,$L$2:$N$7,2,FALSE)*I1116","v":0},{"$f":"VLOOKUP($L1116,$L$2:$N$7,3,FALSE)*I1116","v":0},null,"G",{"$f":"IF(P1116=\"G\",M1116,IF(P1116=\"PT\",0,ERR))","v":0},{"$f":"IF(P1116=\"PT\",M1116,IF(P1116=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1116=\"G\",N1116,IF(S1116=\"PT\",0,ERR))","v":0},{"$f":"IF(S1116=\"PT\",N1116,IF(S1116=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1116)","v":0},null,1107]
[null,null,"Total",null,{"$f":"+G1117-Adjustments!H1117","v":0},{"$f":"SUM(F1116)","v":0},{"$f":"SUM(G1116)","v":0},{"$f":"SUM(H1116)","v":0},{"$f":"SUM(I1116)","v":0},null,null,null,{"$f":"SUM(M1116)","v":0},{"$f":"SUM(N1116)","v":0},null,null,{"$f":"SUM(Q1116)","v":0},{"$f":"SUM(R1116)","v":0},null,{"$f":"SUM(T1116)","v":0},{"$f":"SUM(U1116)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1117)","v":0},null,1108]
[null,null,null,null,{"$f":"+G1118-Adjustments!H1118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1109]
[106,"Complete Construction Not Yet Classified",null,null,{"$f":"+G1119-Adjustments!H1119","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1110]
[null,null,"Production",null,{"$f":"+G1120-Adjustments!H1120","v":0},{"$f":"+'Rate Base'!$AE$167","v":0},{"$f":"+Adjustments!W1102","v":0},null,{"$f":"SUM($F$1120:$H$1120)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1120,$L$2:$N$7,2,FALSE)*I1120","v":0},{"$f":"VLOOKUP($L1120,$L$2:$N$7,3,FALSE)*I1120","v":0},null,"G",{"$f":"IF(P1120=\"G\",M1120,IF(P1120=\"PT\",0,ERR))","v":0},{"$f":"IF(P1120=\"PT\",M1120,IF(P1120=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1120=\"G\",N1120,IF(S1120=\"PT\",0,ERR))","v":0},{"$f":"IF(S1120=\"PT\",N1120,IF(S1120=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1120)","v":0},null,1111]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1121-Adjustments!H1127","v":-1124679.1200000001},{"$f":"+'Rate Base'!$AE$168","v":1676316.88},{"$f":"+Adjustments!W1103","v":-1124679.1200000001},null,{"$f":"SUM($F$1121:$H$1121)","v":551637.75999999978},null,null,"Wyoming",{"$f":"VLOOKUP($L1121,$L$2:$N$7,2,FALSE)*I1121","v":0},{"$f":"VLOOKUP($L1121,$L$2:$N$7,3,FALSE)*I1121","v":551637.75999999978},null,"G",{"$f":"IF(P1121=\"G\",M1121,IF(P1121=\"PT\",0,ERR))","v":0},{"$f":"IF(P1121=\"PT\",M1121,IF(P1121=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1121=\"G\",N1121,IF(S1121=\"PT\",0,ERR))","v":551637.75999999978},{"$f":"IF(S1121=\"PT\",N1121,IF(S1121=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1121)","v":0},null,1112]
[null,null,"Distribution - Utah",null,{"$f":"+G1122-Adjustments!H1128","v":-188913926.88375002},{"$f":"+'Rate Base'!$AE$169","v":262721970.89000002},{"$f":"+Adjustments!W1104","v":-188913926.88375002},null,{"$f":"SUM($F$1122:$H$1122)","v":73808044.006249994},null,null,"Utah",{"$f":"VLOOKUP($L1122,$L$2:$N$7,2,FALSE)*I1122","v":73808044.006249994},{"$f":"VLOOKUP($L1122,$L$2:$N$7,3,FALSE)*I1122","v":0},null,"G",{"$f":"IF(P1122=\"G\",M1122,IF(P1122=\"PT\",0,ERR))","v":73808044.006249994},{"$f":"IF(P1122=\"PT\",M1122,IF(P1122=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1122=\"G\",N1122,IF(S1122=\"PT\",0,ERR))","v":0},{"$f":"IF(S1122=\"PT\",N1122,IF(S1122=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1122)","v":73808044.006249994},null,1113]
[null,null,"General",null,{"$f":"+G1123-Adjustments!H1130","v":-3296164.9587500002},{"$f":"+'Rate Base'!$AE$170","v":4818639.83},{"$f":"+Adjustments!W1105","v":-3296164.9587500002},null,{"$f":"SUM($F$1123:$H$1123)","v":1522474.8712499999},null,null,"Gross Plant",{"$f":"VLOOKUP($L1123,$L$2:$N$7,2,FALSE)*I1123","v":1472548.4207553356},{"$f":"VLOOKUP($L1123,$L$2:$N$7,3,FALSE)*I1123","v":49926.45049466427},null,"G",{"$f":"IF(P1123=\"G\",M1123,IF(P1123=\"PT\",0,ERR))","v":1472548.4207553356},{"$f":"IF(P1123=\"PT\",M1123,IF(P1123=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1123=\"G\",N1123,IF(S1123=\"PT\",0,ERR))","v":49926.45049466427},{"$f":"IF(S1123=\"PT\",N1123,IF(S1123=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1123)","v":1472548.4207553356},null,1114]
[null,null,"Total",null,{"$f":"+G1124-Adjustments!H1131","v":-193334770.96250004},{"$f":"SUM(F1120:F1123)","v":269216927.60000002},{"$f":"SUM(G1120:G1123)","v":-193334770.96250004},{"$f":"SUM(H1120:H1123)","v":0},{"$f":"SUM(I1120:I1123)","v":75882156.637500003},null,null,null,{"$f":"SUM(M1120:M1123)","v":75280592.427005336},{"$f":"SUM(N1120:N1123)","v":601564.21049466403},null,null,{"$f":"SUM(Q1120:Q1123)","v":75280592.427005336},{"$f":"SUM(R1120:R1123)","v":0},null,{"$f":"SUM(T1120:T1123)","v":601564.21049466403},{"$f":"SUM(U1120:U1123)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1124)","v":75280592.427005336},null,1115]
[null,null,null,null,{"$f":"+G1125-Adjustments!H1132","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1116]
[108,"Accum Prov For Deprec - Gas Plant In Svc",null,null,{"$f":"+G1126-Adjustments!H1133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1117]
[null,null,"Production",null,{"$f":"+G1127-Adjustments!H1134","v":4137015.1666593729},{"$f":"+'Rate Base'!$AE$174","v":-71164490.400000006},{"$f":"+Adjustments!W1109","v":4137015.1666593729},null,{"$f":"SUM($F$1127:$H$1127)","v":-67027475.233340636},null,null,"Sales",{"$f":"VLOOKUP($L1127,$L$2:$N$7,2,FALSE)*I1127","v":-64701846.163822114},{"$f":"VLOOKUP($L1127,$L$2:$N$7,3,FALSE)*I1127","v":-2325629.0695185121},null,"G",{"$f":"IF(P1127=\"G\",M1127,IF(P1127=\"PT\",0,ERR))","v":-64701846.163822114},{"$f":"IF(P1127=\"PT\",M1127,IF(P1127=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1127=\"G\",N1127,IF(S1127=\"PT\",0,ERR))","v":0},{"$f":"IF(S1127=\"PT\",N1127,IF(S1127=\"G\",0,ERR))","v":-2325629.0695185121},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1127)","v":-64701846.163822114},null,1118]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1128-Adjustments!H1135","v":-1415148.7375878803},{"$f":"+'Rate Base'!$AE$175","v":-33325015.59},{"$f":"+Adjustments!W1110","v":-1415148.7375878803},null,{"$f":"SUM($F$1128:$H$1128)","v":-34740164.32758788},null,null,"Wyoming",{"$f":"VLOOKUP($L1128,$L$2:$N$7,2,FALSE)*I1128","v":0},{"$f":"VLOOKUP($L1128,$L$2:$N$7,3,FALSE)*I1128","v":-34740164.32758788},null,"G",{"$f":"IF(P1128=\"G\",M1128,IF(P1128=\"PT\",0,ERR))","v":0},{"$f":"IF(P1128=\"PT\",M1128,IF(P1128=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1128=\"G\",N1128,IF(S1128=\"PT\",0,ERR))","v":-34740164.32758788},{"$f":"IF(S1128=\"PT\",N1128,IF(S1128=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1128)","v":0},null,1119]
[null,null,"Distribution - Utah",null,{"$f":"+G1129-Adjustments!H1136","v":-32573833.679740071},{"$f":"+'Rate Base'!$AE$176","v":-613261093.09000003},{"$f":"+Adjustments!W1111","v":-32573833.679740071},null,{"$f":"SUM($F$1129:$H$1129)","v":-645834926.7697401},null,null,"Utah",{"$f":"VLOOKUP($L1129,$L$2:$N$7,2,FALSE)*I1129","v":-645834926.7697401},{"$f":"VLOOKUP($L1129,$L$2:$N$7,3,FALSE)*I1129","v":0},null,"G",{"$f":"IF(P1129=\"G\",M1129,IF(P1129=\"PT\",0,ERR))","v":-645834926.7697401},{"$f":"IF(P1129=\"PT\",M1129,IF(P1129=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1129=\"G\",N1129,IF(S1129=\"PT\",0,ERR))","v":0},{"$f":"IF(S1129=\"PT\",N1129,IF(S1129=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1129)","v":-645834926.7697401},null,1120]
[null,null,"General",null,{"$f":"+G1130-Adjustments!H1137","v":-2081702.8156308234},{"$f":"+'Rate Base'!$AE$177","v":-133462506.09999999},{"$f":"+Adjustments!W1112","v":-2081702.8156308234},null,{"$f":"SUM($F$1130:$H$1130)","v":-135544208.91563082},null,null,"Gross Plant",{"$f":"VLOOKUP($L1130,$L$2:$N$7,2,FALSE)*I1130","v":-131099313.7229052},{"$f":"VLOOKUP($L1130,$L$2:$N$7,3,FALSE)*I1130","v":-4444895.1927256146},null,"G",{"$f":"IF(P1130=\"G\",M1130,IF(P1130=\"PT\",0,ERR))","v":-131099313.7229052},{"$f":"IF(P1130=\"PT\",M1130,IF(P1130=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1130=\"G\",N1130,IF(S1130=\"PT\",0,ERR))","v":-4444895.1927256146},{"$f":"IF(S1130=\"PT\",N1130,IF(S1130=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1130)","v":-131099313.7229052},null,1121]
[null,null,"Total",null,{"$f":"+G1131-Adjustments!H1138","v":-31933670.066299401},{"$f":"SUM(F1127:F1130)","v":-851213105.18000007},{"$f":"SUM(G1127:G1130)","v":-31933670.066299401},{"$f":"SUM(H1127:H1130)","v":0},{"$f":"SUM(I1127:I1130)","v":-883146775.24629951},null,null,null,{"$f":"SUM(M1127:M1130)","v":-841636086.65646744},{"$f":"SUM(N1127:N1130)","v":-41510688.589832008},null,null,{"$f":"SUM(Q1127:Q1130)","v":-841636086.65646744},{"$f":"SUM(R1127:R1130)","v":0},null,{"$f":"SUM(T1127:T1130)","v":-39185059.520313494},{"$f":"SUM(U1127:U1130)","v":-2325629.0695185121},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1131)","v":-841636086.65646744},null,1122]
[null,null,null,null,{"$f":"+G1132-Adjustments!H1139","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q1131/I1131","v":0.95299684066869272},null,null,null,null,null,null,null,1123]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc",null,null,{"$f":"+G1133-Adjustments!H1140","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1124]
[null,null,"Production",null,{"$f":"+G1134-Adjustments!H1141","v":387467.42957999994},{"$f":"+'Rate Base'!$AE$181","v":-6150276.6600000001},{"$f":"+Adjustments!W1116","v":387467.42957999994},null,{"$f":"SUM($F$1134:$H$1134)","v":-5762809.2304199999},null,null,"Sales",{"$f":"VLOOKUP($L1134,$L$2:$N$7,2,FALSE)*I1134","v":-5562859.036537597},{"$f":"VLOOKUP($L1134,$L$2:$N$7,3,FALSE)*I1134","v":-199950.193882402},null,"G",{"$f":"IF(P1134=\"G\",M1134,IF(P1134=\"PT\",0,ERR))","v":-5562859.036537597},{"$f":"IF(P1134=\"PT\",M1134,IF(P1134=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1134=\"G\",N1134,IF(S1134=\"PT\",0,ERR))","v":0},{"$f":"IF(S1134=\"PT\",N1134,IF(S1134=\"G\",0,ERR))","v":-199950.193882402},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1134)","v":-5562859.036537597},null,1125]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1135-Adjustments!H1142","v":0},{"$f":"+'Rate Base'!$AE$182","v":-10883.08},{"$f":"+Adjustments!W1117","v":0},null,{"$f":"SUM($F$1135:$H$1135)","v":-10883.08},null,null,"Wyoming",{"$f":"VLOOKUP($L1135,$L$2:$N$7,2,FALSE)*I1135","v":0},{"$f":"VLOOKUP($L1135,$L$2:$N$7,3,FALSE)*I1135","v":-10883.08},null,"G",{"$f":"IF(P1135=\"G\",M1135,IF(P1135=\"PT\",0,ERR))","v":0},{"$f":"IF(P1135=\"PT\",M1135,IF(P1135=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1135=\"G\",N1135,IF(S1135=\"PT\",0,ERR))","v":-10883.08},{"$f":"IF(S1135=\"PT\",N1135,IF(S1135=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1135)","v":0},null,1126]
[null,null,"Distribution - Utah",null,{"$f":"+G1136-Adjustments!H1143","v":0},{"$f":"+'Rate Base'!$AE$183","v":-58742.89},{"$f":"+Adjustments!W1118","v":0},null,{"$f":"SUM($F$1136:$H$1136)","v":-58742.89},null,null,"Utah",{"$f":"VLOOKUP($L1136,$L$2:$N$7,2,FALSE)*I1136","v":-58742.89},{"$f":"VLOOKUP($L1136,$L$2:$N$7,3,FALSE)*I1136","v":0},null,"G",{"$f":"IF(P1136=\"G\",M1136,IF(P1136=\"PT\",0,ERR))","v":-58742.89},{"$f":"IF(P1136=\"PT\",M1136,IF(P1136=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1136=\"G\",N1136,IF(S1136=\"PT\",0,ERR))","v":0},{"$f":"IF(S1136=\"PT\",N1136,IF(S1136=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1136)","v":-58742.89},null,1127]
[null,null,"General",null,{"$f":"+G1137-Adjustments!H1144","v":0},{"$f":"+'Rate Base'!$AE$184","v":-5710.28},{"$f":"+Adjustments!W1119","v":0},null,{"$f":"SUM($F$1137:$H$1137)","v":-5710.28},null,null,"Gross Plant",{"$f":"VLOOKUP($L1137,$L$2:$N$7,2,FALSE)*I1137","v":-5523.0230428479908},{"$f":"VLOOKUP($L1137,$L$2:$N$7,3,FALSE)*I1137","v":-187.25695715200891},null,"G",{"$f":"IF(P1137=\"G\",M1137,IF(P1137=\"PT\",0,ERR))","v":-5523.0230428479908},{"$f":"IF(P1137=\"PT\",M1137,IF(P1137=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1137=\"G\",N1137,IF(S1137=\"PT\",0,ERR))","v":-187.25695715200891},{"$f":"IF(S1137=\"PT\",N1137,IF(S1137=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1137)","v":-5523.0230428479908},null,1128]
[null,null,"Total",null,{"$f":"+G1138-Adjustments!H1145","v":387467.42957999994},{"$f":"SUM(F1134:F1137)","v":-6225612.9100000001},{"$f":"SUM(G1134:G1137)","v":387467.42957999994},{"$f":"SUM(H1134:H1137)","v":0},{"$f":"SUM(I1134:I1137)","v":-5838145.4804199999},null,null,null,{"$f":"SUM(M1134:M1137)","v":-5627124.949580445},{"$f":"SUM(N1134:N1137)","v":-211020.53083955401},null,null,{"$f":"SUM(Q1134:Q1137)","v":-5627124.949580445},{"$f":"SUM(R1134:R1137)","v":0},null,{"$f":"SUM(T1134:T1137)","v":-11070.336957152009},{"$f":"SUM(U1134:U1137)","v":-199950.193882402},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1138)","v":-5627124.949580445},null,1129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1130]
["254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1131]
[null,null,"Production",null,null,{"$f":"+'Rate Base'!$AE$188","v":71120.94},{"$f":"+Adjustments!W1123","v":-68131.695126257007},null,{"$f":"SUM($F$1141:$H$1141)","v":2989.244873742995},null,null,"Sales",{"$f":"VLOOKUP($L1141,$L$2:$N$7,2,FALSE)*I1141","v":2885.5280807400572},{"$f":"VLOOKUP($L1141,$L$2:$N$7,3,FALSE)*I1141","v":103.71679300293739},null,"G",{"$f":"IF(P1141=\"G\",M1141,IF(P1141=\"PT\",0,ERR))","v":2885.5280807400572},{"$f":"IF(P1141=\"PT\",M1141,IF(P1141=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1141=\"G\",N1141,IF(S1141=\"PT\",0,ERR))","v":0},{"$f":"IF(S1141=\"PT\",N1141,IF(S1141=\"G\",0,ERR))","v":103.71679300293739},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1141)","v":2885.5280807400572},null,1132]
[null,null,"Distribution - Wyoming",null,null,{"$f":"+'Rate Base'!$AE$189","v":-6300426.0499999998},{"$f":"+Adjustments!W1124","v":-288580.61172695272},null,{"$f":"SUM($F$1142:$H$1142)","v":-6589006.6617269525},null,null,"Wyoming",{"$f":"VLOOKUP($L1142,$L$2:$N$7,2,FALSE)*I1142","v":0},{"$f":"VLOOKUP($L1142,$L$2:$N$7,3,FALSE)*I1142","v":-6589006.6617269525},null,"G",{"$f":"IF(P1142=\"G\",M1142,IF(P1142=\"PT\",0,ERR))","v":0},{"$f":"IF(P1142=\"PT\",M1142,IF(P1142=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1142=\"G\",N1142,IF(S1142=\"PT\",0,ERR))","v":-6589006.6617269525},{"$f":"IF(S1142=\"PT\",N1142,IF(S1142=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1142)","v":0},null,1133]
[null,null,"Distribution - Utah",null,null,{"$f":"+'Rate Base'!$AE$190","v":-166536872.96000001},{"$f":"+Adjustments!W1125","v":-10116586.485424012},null,{"$f":"SUM($F$1143:$H$1143)","v":-176653459.44542402},null,null,"Utah",{"$f":"VLOOKUP($L1143,$L$2:$N$7,2,FALSE)*I1143","v":-176653459.44542402},{"$f":"VLOOKUP($L1143,$L$2:$N$7,3,FALSE)*I1143","v":0},null,"G",{"$f":"IF(P1143=\"G\",M1143,IF(P1143=\"PT\",0,ERR))","v":-176653459.44542402},{"$f":"IF(P1143=\"PT\",M1143,IF(P1143=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1143=\"G\",N1143,IF(S1143=\"PT\",0,ERR))","v":0},{"$f":"IF(S1143=\"PT\",N1143,IF(S1143=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1143)","v":-176653459.44542402},null,1134]
[null,null,"General",null,null,{"$f":"+'Rate Base'!$AE$191","v":-238567756.84},{"$f":"+Adjustments!W1126","v":-9197205.7965533137},null,{"$f":"SUM($F$1144:$H$1144)","v":-247764962.63655332},null,null,"Gross Plant",{"$f":"VLOOKUP($L1144,$L$2:$N$7,2,FALSE)*I1144","v":-239640017.27622035},{"$f":"VLOOKUP($L1144,$L$2:$N$7,3,FALSE)*I1144","v":-8124945.3603329705},null,"G",{"$f":"IF(P1144=\"G\",M1144,IF(P1144=\"PT\",0,ERR))","v":-239640017.27622035},{"$f":"IF(P1144=\"PT\",M1144,IF(P1144=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1144=\"G\",N1144,IF(S1144=\"PT\",0,ERR))","v":-8124945.3603329705},{"$f":"IF(S1144=\"PT\",N1144,IF(S1144=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1144)","v":-239640017.27622035},null,1135]
[null,null,"Total",null,null,{"$f":"SUM(F1141:F1144)","v":-411333934.90999997},{"$f":"SUM(G1141:G1144)","v":-19670504.588830538},{"$f":"SUM(H1141:H1144)","v":0},{"$f":"SUM(I1141:I1144)","v":-431004439.49883056},null,null,null,{"$f":"SUM(M1141:M1144)","v":-416290591.19356364},{"$f":"SUM(N1141:N1144)","v":-14713848.30526692},null,null,{"$f":"SUM(Q1141:Q1144)","v":-416290591.19356364},{"$f":"SUM(R1141:R1144)","v":0},null,{"$f":"SUM(T1141:T1144)","v":-14713952.022059923},{"$f":"SUM(U1141:U1144)","v":103.71679300293739},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1145)","v":-416290591.19356364},null,1136]
[null,null,null,null,{"$f":"+G1146-Adjustments!H1146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1137]
[null,null,null,null,{"$f":"+G1147-Adjustments!H1147","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1138]
["Net Utility Plant",null,null,null,{"$f":"+G1148-Adjustments!H1148","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1139]
[null,"Production",null,null,{"$f":"+G1149-Adjustments!H1149","v":-581641.66688688507},{"$f":"F1109+F1120+F1127+F1134+F1141","v":2724489.8799999938},{"$f":"G1109+G1120+G1127+G1134+G1141","v":-581641.66688688507},{"$f":"H1109+H1120+H1127+H1134+H1141","v":0},2142848.2131131035,null,null,null,{"$f":"M1109+M1120+M1127+M1134+M1141","v":2068498.5515954485},{"$f":"N1109+N1120+N1127+N1134+N1141","v":74349.661517651693},null,null,{"$f":"Q1109+Q1120+Q1127+Q1134+Q1141","v":2068498.5515954485},{"$f":"R1109+R1120+R1127+R1134","v":0},null,{"$f":"T1109+T1120+T1127+T1134+T1141","v":0},{"$f":"U1109+U1120+U1127+U1134+U1141","v":74349.661517651693},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1149)","v":2068498.5515954485},null,1140]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1150-Adjustments!H1150","v":4687818.9913998311},{"$f":"F1110+F1121+F1128+F1135+F1142","v":58262132.25},{"$f":"G1110+G1121+G1128+G1135+G1142","v":4687818.9913998311},{"$f":"H1110+H1121+H1128+H1135+H1142","v":0},62949951.24139984,null,null,null,{"$f":"M1110+M1121+M1128+M1135+M1142","v":0},{"$f":"N1110+N1121+N1128+N1135+N1142","v":62949951.24139984},null,null,{"$f":"Q1110+Q1121+Q1128+Q1135+Q1142","v":0},{"$f":"R1110+R1121+R1128+R1135","v":0},null,{"$f":"T1110+T1121+T1128+T1135+T1142","v":62949951.24139984},{"$f":"U1110+U1121+U1128+U1135+U1142","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1150)","v":0},null,1141]
[null,"Distribution - Utah",null,null,{"$f":"+G1151-Adjustments!H1151","v":32267088.669885725},{"$f":"F1111+F1116+F1122+F1129+F1136+F1143","v":2225501998.3695722},{"$f":"G1111+G1116+G1122+G1129+G1136+G1143","v":32267088.669885725},{"$f":"H1111+H1116+H1122+H1129+H1136+H1143","v":0},2257769087.0394583,null,null,null,{"$f":"M1111+M1116+M1122+M1129+M1136+M1143","v":2257769087.0394583},{"$f":"N1111+N1116+N1122+N1129+N1136+N1143","v":0},null,null,{"$f":"Q1111+Q1116+Q1122+Q1129+Q1136+Q1143","v":2257769087.0394583},{"$f":"R1111+R1116+R1122+R1129+R1136","v":0},null,{"$f":"T1111+T1116+T1122+T1129+T1136+T1143","v":0},{"$f":"U1111+U1116+U1122+U1129+U1136+U1143","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1151)","v":2257769087.0394583},null,1142]
[null,"General",null,null,{"$f":"+G1152-Adjustments!H1152","v":14517217.168107636},{"$f":"F1112+F1123+F1130+F1137+F1144","v":-99690641.740000039},{"$f":"G1112+G1123+G1130+G1137+G1144","v":14517217.168107636},{"$f":"H1112+H1123+H1130+H1137+H1144","v":0},-85173424.57189244,null,null,null,{"$f":"M1112+M1123+M1130+M1137+M1144","v":-93000356.831352502},{"$f":"N1112+N1123+N1130+N1137+N1144","v":7826932.2594600888},null,null,{"$f":"Q1112+Q1123+Q1130+Q1137+Q1144","v":-93000356.831352502},{"$f":"R1112+R1123+R1130+R1137","v":0},null,{"$f":"T1112+T1123+T1130+T1137+T1144","v":7826932.2594600888},{"$f":"U1112+U1123+U1130+U1137+U1144","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1152)","v":-93000356.831352502},null,1143]
[null,null,null,null,{"$f":"+G1153-Adjustments!H1153","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1144]
[null,null,null,null,{"$f":"+G1154-Adjustments!H1154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1145]
[null,"Net Utility Plant",null,null,{"$f":"+G1155-Adjustments!H1155","v":50890483.162506275},{"$f":"F1113+F1117+F1124+F1131+F1138+F1145","v":2186797978.759573},{"$f":"G1113+G1117+G1124+G1131+G1138+G1145","v":50890483.162506275},{"$f":"H1113+H1117+H1124+H1131+H1138+H1145","v":0},{"$f":"I1113+I1117+I1124+I1131+I1138+I1145","v":2237688461.9220781},null,null,null,{"$f":"M1113+M1117+M1124+M1131+M1138+M1145","v":2166837228.7597013},{"$f":"N1113+N1117+N1124+N1131+N1138+N1145","v":70851233.162377581},null,null,{"$f":"Q1113+Q1117+Q1124+Q1131+Q1138+Q1145","v":2166837228.7597013},{"$f":"R1113+R1117+R1124+R1131+R1138","v":0},null,{"$f":"T1113+T1117+T1124+T1131+T1138+T1145","v":70776883.500859916},{"$f":"U1113+U1117+U1124+U1131+U1138+U1145","v":74349.661517651693},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1155)","v":2166837228.7597013},null,1146]
[null,null,null,null,{"$f":"+G1156-Adjustments!H1156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1147]
[null,null,null,null,{"$f":"+G1157-Adjustments!H1157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1148]
["OTHER RATE BASE ACCOUNTS",null,null,null,{"$f":"+G1158-Adjustments!H1158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1149]
[null,null,null,null,{"$f":"+G1159-Adjustments!H1159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1150]
[154,"Plant Materials & Operating Supplies",null,null,{"$f":"+G1160-Adjustments!H1160","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1151]
[null,null,"Wyoming",null,{"$f":"+G1161-Adjustments!H1161","v":0},{"$f":"+'Rate Base'!$AE$208","v":0},{"$f":"+Adjustments!W1143","v":0},null,{"$f":"SUM($F$1161:$H$1161)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1161,$L$2:$N$7,2,FALSE)*I1161","v":0},{"$f":"VLOOKUP($L1161,$L$2:$N$7,3,FALSE)*I1161","v":0},null,"G",{"$f":"IF(P1161=\"G\",M1161,IF(P1161=\"PT\",0,ERR))","v":0},{"$f":"IF(P1161=\"PT\",M1161,IF(P1161=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1161=\"G\",N1161,IF(S1161=\"PT\",0,ERR))","v":0},{"$f":"IF(S1161=\"PT\",N1161,IF(S1161=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1161)","v":0},null,1152]
[null,null,"Utah",null,{"$f":"+G1162-Adjustments!H1162","v":2939112.4875000045},{"$f":"+'Rate Base'!$AE$209","v":18735930.48},{"$f":"+Adjustments!W1144","v":2939112.4875000045},null,{"$f":"SUM($F$1162:$H$1162)","v":21675042.967500005},null,null,"Utah",{"$f":"VLOOKUP($L1162,$L$2:$N$7,2,FALSE)*I1162","v":21675042.967500005},{"$f":"VLOOKUP($L1162,$L$2:$N$7,3,FALSE)*I1162","v":0},null,"G",{"$f":"IF(P1162=\"G\",M1162,IF(P1162=\"PT\",0,ERR))","v":21675042.967500005},{"$f":"IF(P1162=\"PT\",M1162,IF(P1162=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1162=\"G\",N1162,IF(S1162=\"PT\",0,ERR))","v":0},{"$f":"IF(S1162=\"PT\",N1162,IF(S1162=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1162)","v":21675042.967500005},null,1153]
[null,null,"Total",null,{"$f":"+G1163-Adjustments!H1163","v":2939112.4875000045},{"$f":"SUM(F1161:F1162)","v":18735930.48},{"$f":"SUM(G1161:G1162)","v":2939112.4875000045},{"$f":"SUM(H1161:H1162)","v":0},{"$f":"SUM(I1161:I1162)","v":21675042.967500005},null,null,null,{"$f":"SUM(M1161:M1162)","v":21675042.967500005},{"$f":"SUM(N1161:N1162)","v":0},null,null,{"$f":"SUM(Q1161:Q1162)","v":21675042.967500005},{"$f":"SUM(R1161:R1162)","v":0},null,{"$f":"SUM(T1161:T1162)","v":0},{"$f":"SUM(U1161:U1162)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1163)","v":21675042.967500005},null,1154]
[null,null,null,null,{"$f":"+G1164-Adjustments!H1164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1155]
[1641,"Gas Stored Underground",null,null,{"$f":"+G1165-Adjustments!H1165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1156]
[null,null,"Production",null,{"$f":"+G1166-Adjustments!H1166","v":-45826911.25},{"$f":"+'Rate Base'!$AE$213","v":45826911.25},{"$f":"-F1166","v":-45826911.25},null,{"$f":"SUM($F$1166:$H$1166)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1166,$L$2:$N$7,2,FALSE)*I1166","v":0},{"$f":"VLOOKUP($L1166,$L$2:$N$7,3,FALSE)*I1166","v":0},null,"G",{"$f":"IF(P1166=\"G\",M1166,IF(P1166=\"PT\",0,ERR))","v":0},{"$f":"IF(P1166=\"PT\",M1166,IF(P1166=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1166=\"G\",N1166,IF(S1166=\"PT\",0,ERR))","v":0},{"$f":"IF(S1166=\"PT\",N1166,IF(S1166=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1166)","v":0},null,1157]
[null,null,"Total",null,{"$f":"+G1167-Adjustments!H1167","v":-45826911.25},{"$f":"SUM(F1166)","v":45826911.25},{"$f":"SUM(G1166)","v":-45826911.25},{"$f":"SUM(H1166)","v":0},{"$f":"SUM(I1166)","v":0},null,null,null,{"$f":"SUM(M1166)","v":0},{"$f":"SUM(N1166)","v":0},null,null,{"$f":"SUM(Q1166)","v":0},{"$f":"SUM(R1166)","v":0},null,{"$f":"SUM(T1166)","v":0},{"$f":"SUM(U1166)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1167)","v":0},null,1158]
[null,null,null,null,{"$f":"+G1168-Adjustments!H1168","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1159]
[165,"Prepayments",null,null,{"$f":"+G1169-Adjustments!H1169","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1160]
[null,null,"General",null,{"$f":"+G1170-Adjustments!H1170","v":-220502.37083333265},{"$f":"+'Rate Base'!$AE$217","v":3526163.53},{"$f":"+Adjustments!W1152","v":-220502.37083333265},null,{"$f":"SUM($F$1170:$H$1170)","v":3305661.1591666671},null,null,"Gross Plant",{"$f":"VLOOKUP($L1170,$L$2:$N$7,2,FALSE)*I1170","v":3197258.7603278826},{"$f":"VLOOKUP($L1170,$L$2:$N$7,3,FALSE)*I1170","v":108402.39883878421},null,"G",{"$f":"IF(P1170=\"G\",M1170,IF(P1170=\"PT\",0,ERR))","v":3197258.7603278826},{"$f":"IF(P1170=\"PT\",M1170,IF(P1170=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1170=\"G\",N1170,IF(S1170=\"PT\",0,ERR))","v":108402.39883878421},{"$f":"IF(S1170=\"PT\",N1170,IF(S1170=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1170)","v":3197258.7603278826},null,1161]
[null,null,"Total",null,{"$f":"+G1171-Adjustments!H1171","v":-220502.37083333265},{"$f":"SUM(F1170)","v":3526163.53},{"$f":"SUM(G1170)","v":-220502.37083333265},{"$f":"SUM(H1170)","v":0},{"$f":"SUM(I1170)","v":3305661.1591666671},null,null,null,{"$f":"SUM(M1170)","v":3197258.7603278826},{"$f":"SUM(N1170)","v":108402.39883878421},null,null,{"$f":"SUM(Q1170)","v":3197258.7603278826},{"$f":"SUM(R1170)","v":0},null,{"$f":"SUM(T1170)","v":108402.39883878421},{"$f":"SUM(U1170)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1171)","v":3197258.7603278826},null,1162]
[null,null,null,null,{"$f":"+G1172-Adjustments!H1172","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1163]
["190008","Accum Deferred Income Tax Federal",null,null,{"$f":"+G1173-Adjustments!H1173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y1172+1","v":1164}]
[null,null,"Production",null,{"$f":"+G1174-Adjustments!H1174","v":0},{"$f":"+'Rate Base'!$AE$221","v":0},{"$f":"+Adjustments!W1156","v":0},null,{"$f":"SUM($F$1174:$H$1174)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1174,$L$2:$N$7,2,FALSE)*I1174","v":0},{"$f":"VLOOKUP($L1174,$L$2:$N$7,3,FALSE)*I1174","v":0},null,"G",{"$f":"IF(P1174=\"G\",M1174,IF(P1174=\"PT\",0,ERR))","v":0},{"$f":"IF(P1174=\"PT\",M1174,IF(P1174=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1174=\"G\",N1174,IF(S1174=\"PT\",0,ERR))","v":0},{"$f":"IF(S1174=\"PT\",N1174,IF(S1174=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1174)","v":0},null,1165]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1175-Adjustments!H1175","v":0},{"$f":"+'Rate Base'!$AE$222","v":0},{"$f":"+Adjustments!W1157","v":0},null,{"$f":"SUM($F$1175:$H$1175)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1175,$L$2:$N$7,2,FALSE)*I1175","v":0},{"$f":"VLOOKUP($L1175,$L$2:$N$7,3,FALSE)*I1175","v":0},null,"G",{"$f":"IF(P1175=\"G\",M1175,IF(P1175=\"PT\",0,ERR))","v":0},{"$f":"IF(P1175=\"PT\",M1175,IF(P1175=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1175=\"G\",N1175,IF(S1175=\"PT\",0,ERR))","v":0},{"$f":"IF(S1175=\"PT\",N1175,IF(S1175=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1175)","v":0},null,1166]
[null,null,"Distribution - Utah",null,{"$f":"+G1176-Adjustments!H1176","v":0},{"$f":"+'Rate Base'!$AE$223","v":0},{"$f":"+Adjustments!W1158","v":0},null,{"$f":"SUM($F$1176:$H$1176)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1176,$L$2:$N$7,2,FALSE)*I1176","v":0},{"$f":"VLOOKUP($L1176,$L$2:$N$7,3,FALSE)*I1176","v":0},null,"G",{"$f":"IF(P1176=\"G\",M1176,IF(P1176=\"PT\",0,ERR))","v":0},{"$f":"IF(P1176=\"PT\",M1176,IF(P1176=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1176=\"G\",N1176,IF(S1176=\"PT\",0,ERR))","v":0},{"$f":"IF(S1176=\"PT\",N1176,IF(S1176=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1176)","v":0},null,1167]
[null,null,"General",null,{"$f":"+G1177-Adjustments!H1177","v":-1644371.8506042659},{"$f":"+'Rate Base'!$AE$224","v":52271894.810000002},{"$f":"+Adjustments!W1159","v":-1644371.8506042659},null,{"$f":"SUM($F$1177:$H$1177)","v":50627522.959395736},null,null,"Gross Plant",{"$f":"VLOOKUP($L1177,$L$2:$N$7,2,FALSE)*I1177","v":48967296.858833253},{"$f":"VLOOKUP($L1177,$L$2:$N$7,3,FALSE)*I1177","v":1660226.1005624793},null,"G",{"$f":"IF(P1177=\"G\",M1177,IF(P1177=\"PT\",0,ERR))","v":48967296.858833253},{"$f":"IF(P1177=\"PT\",M1177,IF(P1177=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1177=\"G\",N1177,IF(S1177=\"PT\",0,ERR))","v":1660226.1005624793},{"$f":"IF(S1177=\"PT\",N1177,IF(S1177=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1177)","v":48967296.858833253},null,1168]
[null,null,"Total",null,{"$f":"+G1178-Adjustments!H1178","v":-1644371.8506042659},{"$f":"SUM(F1174:F1177)","v":52271894.810000002},{"$f":"SUM(G1174:G1177)","v":-1644371.8506042659},{"$f":"SUM(H1174:H1177)","v":0},{"$f":"SUM(I1174:I1177)","v":50627522.959395736},null,null,null,{"$f":"SUM(M1174:M1177)","v":48967296.858833253},{"$f":"SUM(N1174:N1177)","v":1660226.1005624793},null,null,{"$f":"SUM(Q1174:Q1177)","v":48967296.858833253},{"$f":"SUM(R1174:R1177)","v":0},null,{"$f":"SUM(T1174:T1177)","v":1660226.1005624793},{"$f":"SUM(U1174:U1177)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1178)","v":48967296.858833253},null,1169]
[null,null,null,null,{"$f":"+G1179-Adjustments!H1179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1170]
["190009","Accum Deferred Income Tax State",null,null,{"$f":"+G1180-Adjustments!H1180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1171]
[null,null,"Production",null,{"$f":"+G1181-Adjustments!H1181","v":0},{"$f":"+'Rate Base'!$AE$228","v":0},{"$f":"+Adjustments!W1163","v":0},null,{"$f":"SUM($F$1181:$H$1181)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1181,$L$2:$N$7,2,FALSE)*I1181","v":0},{"$f":"VLOOKUP($L1181,$L$2:$N$7,3,FALSE)*I1181","v":0},null,"G",{"$f":"IF(P1181=\"G\",M1181,IF(P1181=\"PT\",0,ERR))","v":0},{"$f":"IF(P1181=\"PT\",M1181,IF(P1181=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1181=\"G\",N1181,IF(S1181=\"PT\",0,ERR))","v":0},{"$f":"IF(S1181=\"PT\",N1181,IF(S1181=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1181)","v":0},null,1172]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1182-Adjustments!H1182","v":0},{"$f":"+'Rate Base'!$AE$229","v":0},{"$f":"+Adjustments!W1164","v":0},null,{"$f":"SUM($F$1182:$H$1182)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1182,$L$2:$N$7,2,FALSE)*I1182","v":0},{"$f":"VLOOKUP($L1182,$L$2:$N$7,3,FALSE)*I1182","v":0},null,"G",{"$f":"IF(P1182=\"G\",M1182,IF(P1182=\"PT\",0,ERR))","v":0},{"$f":"IF(P1182=\"PT\",M1182,IF(P1182=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1182=\"G\",N1182,IF(S1182=\"PT\",0,ERR))","v":0},{"$f":"IF(S1182=\"PT\",N1182,IF(S1182=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1182)","v":0},null,1173]
[null,null,"Distribution - Utah",null,{"$f":"+G1183-Adjustments!H1183","v":0},{"$f":"+'Rate Base'!$AE$230","v":0},{"$f":"+Adjustments!W1165","v":0},null,{"$f":"SUM($F$1183:$H$1183)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1183,$L$2:$N$7,2,FALSE)*I1183","v":0},{"$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":0},{"$f":"IF(P1183=\"PT\",M1183,IF(P1183=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1183=\"G\",N1183,IF(S1183=\"PT\",0,ERR))","v":0},{"$f":"IF(S1183=\"PT\",N1183,IF(S1183=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1183)","v":0},null,1174]
[null,null,"General",null,{"$f":"+G1184-Adjustments!H1184","v":-332309.06845416129},{"$f":"+'Rate Base'!$AE$231","v":12156825.140000001},{"$f":"+Adjustments!W1166","v":-332309.06845416129},null,{"$f":"SUM($F$1184:$H$1184)","v":11824516.071545839},null,null,"Gross Plant",{"$f":"VLOOKUP($L1184,$L$2:$N$7,2,FALSE)*I1184","v":11436755.243818879},{"$f":"VLOOKUP($L1184,$L$2:$N$7,3,FALSE)*I1184","v":387760.82772695908},null,"G",{"$f":"IF(P1184=\"G\",M1184,IF(P1184=\"PT\",0,ERR))","v":11436755.243818879},{"$f":"IF(P1184=\"PT\",M1184,IF(P1184=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1184=\"G\",N1184,IF(S1184=\"PT\",0,ERR))","v":387760.82772695908},{"$f":"IF(S1184=\"PT\",N1184,IF(S1184=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1184)","v":11436755.243818879},null,1175]
[null,null,"Total",null,{"$f":"+G1185-Adjustments!H1185","v":-332309.06845416129},{"$f":"SUM(F1181:F1184)","v":12156825.140000001},{"$f":"SUM(G1181:G1184)","v":-332309.06845416129},{"$f":"SUM(H1181:H1184)","v":0},{"$f":"SUM(I1181:I1184)","v":11824516.071545839},null,null,null,{"$f":"SUM(M1181:M1184)","v":11436755.243818879},{"$f":"SUM(N1181:N1184)","v":387760.82772695908},null,null,{"$f":"SUM(Q1181:Q1184)","v":11436755.243818879},{"$f":"SUM(R1181:R1184)","v":0},null,{"$f":"SUM(T1181:T1184)","v":387760.82772695908},{"$f":"SUM(U1181:U1184)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1185)","v":11436755.243818879},null,1176]
[null,null,null,null,{"$f":"+G1186-Adjustments!H1186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1177]
[2351,"Customer Deposits",null,null,{"$f":"+G1187-Adjustments!H1187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1178]
[null,null,"Wyoming",null,{"$f":"+G1188-Adjustments!H1188","v":-3569.8841666666558},{"$f":"+'Rate Base'!$AE$235","v":-123575.69},{"$f":"+Adjustments!W1170","v":-3569.8841666666558},null,{"$f":"SUM($F$1188:$H$1188)","v":-127145.57416666666},null,null,"Wyoming",{"$f":"VLOOKUP($L1188,$L$2:$N$7,2,FALSE)*I1188","v":0},{"$f":"VLOOKUP($L1188,$L$2:$N$7,3,FALSE)*I1188","v":-127145.57416666666},null,"G",{"$f":"IF(P1188=\"G\",M1188,IF(P1188=\"PT\",0,ERR))","v":0},{"$f":"IF(P1188=\"PT\",M1188,IF(P1188=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1188=\"G\",N1188,IF(S1188=\"PT\",0,ERR))","v":-127145.57416666666},{"$f":"IF(S1188=\"PT\",N1188,IF(S1188=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1188)","v":0},null,1179]
[null,null,"Utah",null,{"$f":"+G1189-Adjustments!H1189","v":37434.971666666213},{"$f":"+'Rate Base'!$AE$236","v":-3878615.51},{"$f":"+Adjustments!W1171","v":37434.971666666213},null,{"$f":"SUM($F$1189:$H$1189)","v":-3841180.5383333336},null,null,"Utah",{"$f":"VLOOKUP($L1189,$L$2:$N$7,2,FALSE)*I1189","v":-3841180.5383333336},{"$f":"VLOOKUP($L1189,$L$2:$N$7,3,FALSE)*I1189","v":0},null,"G",{"$f":"IF(P1189=\"G\",M1189,IF(P1189=\"PT\",0,ERR))","v":-3841180.5383333336},{"$f":"IF(P1189=\"PT\",M1189,IF(P1189=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1189=\"G\",N1189,IF(S1189=\"PT\",0,ERR))","v":0},{"$f":"IF(S1189=\"PT\",N1189,IF(S1189=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1189)","v":-3841180.5383333336},null,1180]
[null,null,"Total",null,{"$f":"+G1190-Adjustments!H1190","v":33865.087499999558},{"$f":"SUM(F1188:F1189)","v":-4002191.1999999997},{"$f":"SUM(G1188:G1189)","v":33865.087499999558},{"$f":"SUM(H1188:H1189)","v":0},{"$f":"SUM(I1188:I1189)","v":-3968326.1125000003},null,null,null,{"$f":"SUM(M1188:M1189)","v":-3841180.5383333336},{"$f":"SUM(N1188:N1189)","v":-127145.57416666666},null,null,{"$f":"SUM(Q1188:Q1189)","v":-3841180.5383333336},{"$f":"SUM(R1188:R1189)","v":0},null,{"$f":"SUM(T1188:T1189)","v":-127145.57416666666},{"$f":"SUM(U1188:U1189)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1190)","v":-3841180.5383333336},null,1181]
[null,null,null,null,{"$f":"+G1191-Adjustments!H1191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1182]
[252,"Misc Customer Credits",null,null,{"$f":"+G1192-Adjustments!H1192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1183]
[null,null,"Wyoming",null,{"$f":"+G1193-Adjustments!H1193","v":0},{"$f":"+'Rate Base'!AE240","v":0},{"$f":"+Adjustments!W1175","v":0},null,{"$f":"SUM($F$1193:$H$1193)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1193,$L$2:$N$7,2,FALSE)*I1193","v":0},{"$f":"VLOOKUP($L1193,$L$2:$N$7,3,FALSE)*I1193","v":0},null,"G",{"$f":"IF(P1193=\"G\",M1193,IF(P1193=\"PT\",0,ERR))","v":0},{"$f":"IF(P1193=\"PT\",M1193,IF(P1193=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1193=\"G\",N1193,IF(S1193=\"PT\",0,ERR))","v":0},{"$f":"IF(S1193=\"PT\",N1193,IF(S1193=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1193)","v":0},null,1184]
[null,null,"Utah",null,{"$f":"+G1194-Adjustments!H1194","v":0},{"$f":"+'Rate Base'!AE241","v":0},{"$f":"+Adjustments!W1176","v":0},null,{"$f":"SUM($F$1194:$H$1194)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1194,$L$2:$N$7,2,FALSE)*I1194","v":0},{"$f":"VLOOKUP($L1194,$L$2:$N$7,3,FALSE)*I1194","v":0},null,"G",{"$f":"IF(P1194=\"G\",M1194,IF(P1194=\"PT\",0,ERR))","v":0},{"$f":"IF(P1194=\"PT\",M1194,IF(P1194=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1194=\"G\",N1194,IF(S1194=\"PT\",0,ERR))","v":0},{"$f":"IF(S1194=\"PT\",N1194,IF(S1194=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1194)","v":0},null,1185]
[null,null,"Total",null,{"$f":"+G1195-Adjustments!H1195","v":0},{"$f":"SUM(F1193:F1194)","v":0},{"$f":"SUM(G1193:G1194)","v":0},{"$f":"SUM(H1193:H1194)","v":0},{"$f":"SUM(I1193:I1194)","v":0},null,null,null,{"$f":"SUM(M1194)","v":0},{"$f":"SUM(N1194)","v":0},null,null,{"$f":"SUM(Q1193:Q1194)","v":0},{"$f":"SUM(R1193:R1194)","v":0},null,{"$f":"SUM(T1193:T1194)","v":0},{"$f":"SUM(U1194)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1195)","v":0},null,1186]
[null,null,null,null,{"$f":"+G1196-Adjustments!H1196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1187]
[2531,"Unclaimed Customer Deposits",null,null,{"$f":"+G1197-Adjustments!H1197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1188]
[null,null,"General",null,{"$f":"+G1198-Adjustments!H1198","v":4705.2583333333314},{"$f":"+'Rate Base'!$AE$246","v":-103290.33000000003},{"$f":"+Adjustments!W1180","v":4705.2583333333314},null,{"$f":"SUM($F$1198:$H$1198)","v":-98585.071666666699},null,null,"Gross Plant",{"$f":"VLOOKUP($L1198,$L$2:$N$7,2,FALSE)*I1198","v":-95352.175812012851},{"$f":"VLOOKUP($L1198,$L$2:$N$7,3,FALSE)*I1198","v":-3232.8958546538406},null,"G",{"$f":"IF(P1198=\"G\",M1198,IF(P1198=\"PT\",0,ERR))","v":-95352.175812012851},{"$f":"IF(P1198=\"PT\",M1198,IF(P1198=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1198=\"G\",N1198,IF(S1198=\"PT\",0,ERR))","v":-3232.8958546538406},{"$f":"IF(S1198=\"PT\",N1198,IF(S1198=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1198)","v":-95352.175812012851},null,1189]
[null,null,"Total",null,{"$f":"+G1199-Adjustments!H1199","v":4705.2583333333314},{"$f":"SUM(F1198)","v":-103290.33000000003},{"$f":"SUM(G1198)","v":4705.2583333333314},{"$f":"SUM(H1198)","v":0},{"$f":"SUM(I1198)","v":-98585.071666666699},null,null,null,{"$f":"SUM(M1198)","v":-95352.175812012851},{"$f":"SUM(N1198)","v":-3232.8958546538406},null,null,{"$f":"SUM(Q1197:Q1198)","v":-95352.175812012851},{"$f":"SUM(R1197:R1198)","v":0},null,{"$f":"SUM(T1197:T1198)","v":-3232.8958546538406},{"$f":"SUM(U1198)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1199)","v":-95352.175812012851},null,1190]
[null,null,null,null,{"$f":"+G1200-Adjustments!H1200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1191]
[255,"Deferred Investment Tax Credits",null,null,{"$f":"+G1201-Adjustments!H1201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1192]
[null,null,"Production",null,{"$f":"+G1202-Adjustments!H1202","v":0},{"$f":"+'Rate Base'!$AE$249","v":0},{"$f":"+Adjustments!W1184","v":0},null,{"$f":"SUM($F$1202:$H$1202)","v":0},null,null,"Sales",{"$f":"VLOOKUP($L1202,$L$2:$N$7,2,FALSE)*I1202","v":0},{"$f":"VLOOKUP($L1202,$L$2:$N$7,3,FALSE)*I1202","v":0},null,"G",{"$f":"IF(P1202=\"G\",M1202,IF(P1202=\"PT\",0,ERR))","v":0},{"$f":"IF(P1202=\"PT\",M1202,IF(P1202=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1202=\"G\",N1202,IF(S1202=\"PT\",0,ERR))","v":0},{"$f":"IF(S1202=\"PT\",N1202,IF(S1202=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1202)","v":0},null,1193]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1203-Adjustments!H1203","v":0},{"$f":"+'Rate Base'!$AE$250","v":0},{"$f":"+Adjustments!W1185","v":0},null,{"$f":"SUM($F$1203:$H$1203)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1203,$L$2:$N$7,2,FALSE)*I1203","v":0},{"$f":"VLOOKUP($L1203,$L$2:$N$7,3,FALSE)*I1203","v":0},null,"G",{"$f":"IF(P1203=\"G\",M1203,IF(P1203=\"PT\",0,ERR))","v":0},{"$f":"IF(P1203=\"PT\",M1203,IF(P1203=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1203=\"G\",N1203,IF(S1203=\"PT\",0,ERR))","v":0},{"$f":"IF(S1203=\"PT\",N1203,IF(S1203=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1203)","v":0},null,1194]
[null,null,"Distribution - Utah",null,{"$f":"+G1204-Adjustments!H1204","v":0},{"$f":"+'Rate Base'!$AE$251","v":0},{"$f":"+Adjustments!W1186","v":0},null,{"$f":"SUM($F$1204:$H$1204)","v":0},null,null,"Utah",{"$f":"VLOOKUP($L1204,$L$2:$N$7,2,FALSE)*I1204","v":0},{"$f":"VLOOKUP($L1204,$L$2:$N$7,3,FALSE)*I1204","v":0},null,"G",{"$f":"IF(P1204=\"G\",M1204,IF(P1204=\"PT\",0,ERR))","v":0},{"$f":"IF(P1204=\"PT\",M1204,IF(P1204=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1204=\"G\",N1204,IF(S1204=\"PT\",0,ERR))","v":0},{"$f":"IF(S1204=\"PT\",N1204,IF(S1204=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1204)","v":0},null,1195]
[null,null,"General",null,{"$f":"+G1205-Adjustments!H1205","v":0},{"$f":"+'Rate Base'!$AE$252","v":0},{"$f":"+Adjustments!W1187","v":0},null,{"$f":"SUM($F$1205:$H$1205)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1205,$L$2:$N$7,2,FALSE)*I1205","v":0},{"$f":"VLOOKUP($L1205,$L$2:$N$7,3,FALSE)*I1205","v":0},null,"G",{"$f":"IF(P1205=\"G\",M1205,IF(P1205=\"PT\",0,ERR))","v":0},{"$f":"IF(P1205=\"PT\",M1205,IF(P1205=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1205=\"G\",N1205,IF(S1205=\"PT\",0,ERR))","v":0},{"$f":"IF(S1205=\"PT\",N1205,IF(S1205=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1205)","v":0},null,1196]
[null,null,"Total",null,{"$f":"+G1206-Adjustments!H1206","v":0},{"$f":"SUM(F1202:F1205)","v":0},{"$f":"SUM(G1202:G1205)","v":0},{"$f":"SUM(H1202:H1205)","v":0},{"$f":"SUM(I1202:I1205)","v":0},null,null,null,{"$f":"SUM(M1202:M1205)","v":0},{"$f":"SUM(N1202:N1205)","v":0},null,null,{"$f":"SUM(Q1202:Q1205)","v":0},{"$f":"SUM(R1202:R1205)","v":0},null,{"$f":"SUM(T1202:T1205)","v":0},{"$f":"SUM(U1202:U1205)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1206)","v":0},null,1197]
[null,null,null,null,{"$f":"+G1207-Adjustments!H1207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1198]
[2820,"Accum Deferred Income Taxes - Federal",null,null,{"$f":"+G1208-Adjustments!H1208","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1199]
[null,null,"Production",null,{"$f":"+G1209-Adjustments!H1209","v":-2026020.8011438623},{"$f":"+'Rate Base'!$AE$256","v":-32506432.149999999},{"$f":"+Adjustments!W1191","v":-2026020.8011438623},null,{"$f":"SUM($F$1209:$H$1209)","v":-34532452.951143861},null,null,"Sales",{"$f":"VLOOKUP($L1209,$L$2:$N$7,2,FALSE)*I1209","v":-33334292.403616432},{"$f":"VLOOKUP($L1209,$L$2:$N$7,3,FALSE)*I1209","v":-1198160.5475274273},null,"G",{"$f":"IF(P1209=\"G\",M1209,IF(P1209=\"PT\",0,ERR))","v":-33334292.403616432},{"$f":"IF(P1209=\"PT\",M1209,IF(P1209=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1209=\"G\",N1209,IF(S1209=\"PT\",0,ERR))","v":0},{"$f":"IF(S1209=\"PT\",N1209,IF(S1209=\"G\",0,ERR))","v":-1198160.5475274273},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1209)","v":-33334292.403616432},null,1200]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1210-Adjustments!H1210","v":-287407.20391512848},{"$f":"+'Rate Base'!$AE$257","v":-8486889.9900000002},{"$f":"+Adjustments!W1192","v":-287407.20391512848},null,{"$f":"SUM($F$1210:$H$1210)","v":-8774297.1939151287},null,null,"Wyoming",{"$f":"VLOOKUP($L1210,$L$2:$N$7,2,FALSE)*I1210","v":0},{"$f":"VLOOKUP($L1210,$L$2:$N$7,3,FALSE)*I1210","v":-8774297.1939151287},null,"G",{"$f":"IF(P1210=\"G\",M1210,IF(P1210=\"PT\",0,ERR))","v":0},{"$f":"IF(P1210=\"PT\",M1210,IF(P1210=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1210=\"G\",N1210,IF(S1210=\"PT\",0,ERR))","v":-8774297.1939151287},{"$f":"IF(S1210=\"PT\",N1210,IF(S1210=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1210)","v":0},null,1201]
[null,null,"Distribution - Utah",null,{"$f":"+G1211-Adjustments!H1211","v":-8722223.0135214627},{"$f":"+'Rate Base'!$AE$258","v":-257559818.18000001},{"$f":"+Adjustments!W1193","v":-8722223.0135214627},null,{"$f":"SUM($F$1211:$H$1211)","v":-266282041.19352147},null,null,"Utah",{"$f":"VLOOKUP($L1211,$L$2:$N$7,2,FALSE)*I1211","v":-266282041.19352147},{"$f":"VLOOKUP($L1211,$L$2:$N$7,3,FALSE)*I1211","v":0},null,"G",{"$f":"IF(P1211=\"G\",M1211,IF(P1211=\"PT\",0,ERR))","v":-266282041.19352147},{"$f":"IF(P1211=\"PT\",M1211,IF(P1211=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1211=\"G\",N1211,IF(S1211=\"PT\",0,ERR))","v":0},{"$f":"IF(S1211=\"PT\",N1211,IF(S1211=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1211)","v":-266282041.19352147},null,1202]
[null,null,"General",null,{"$f":"+G1212-Adjustments!H1212","v":40957523.106896445},{"$f":"+'Rate Base'!$AE$259","v":18175647.27},{"$f":"+Adjustments!W1194","v":40957523.106896445},null,{"$f":"SUM($F$1212:$H$1212)","v":59133170.376896441},null,null,"Gross Plant",{"$f":"VLOOKUP($L1212,$L$2:$N$7,2,FALSE)*I1212","v":57194018.960235797},{"$f":"VLOOKUP($L1212,$L$2:$N$7,3,FALSE)*I1212","v":1939151.4166606436},null,"G",{"$f":"IF(P1212=\"G\",M1212,IF(P1212=\"PT\",0,ERR))","v":57194018.960235797},{"$f":"IF(P1212=\"PT\",M1212,IF(P1212=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1212=\"G\",N1212,IF(S1212=\"PT\",0,ERR))","v":1939151.4166606436},{"$f":"IF(S1212=\"PT\",N1212,IF(S1212=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1212)","v":57194018.960235797},null,1203]
[null,null,"Total",null,{"$f":"+G1213-Adjustments!H1213","v":29921872.088315994},{"$f":"SUM(F1209:F1212)","v":-280377493.05000001},{"$f":"SUM(G1209:G1212)","v":29921872.088315994},{"$f":"SUM(H1209:H1212)","v":0},{"$f":"SUM(I1209:I1212)","v":-250455620.96168405},null,null,null,{"$f":"SUM(M1209:M1212)","v":-242422314.63690212},{"$f":"SUM(N1209:N1212)","v":-8033306.3247819114},null,null,{"$f":"SUM(Q1209:Q1212)","v":-242422314.63690212},{"$f":"SUM(R1209:R1212)","v":0},null,{"$f":"SUM(T1209:T1212)","v":-6835145.7772544846},{"$f":"SUM(U1209:U1212)","v":-1198160.5475274273},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1213)","v":-242422314.63690212},null,1204]
[null,null,null,null,{"$f":"+G1214-Adjustments!H1214","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1205]
[2821,"Accum Deferred Income Taxes - State",null,null,{"$f":"+G1215-Adjustments!H1215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1206]
[null,null,"Production",null,{"$f":"+G1216-Adjustments!H1216","v":102647.821166832},{"$f":"+'Rate Base'!$AE$263","v":-700755.31},{"$f":"+Adjustments!W1198","v":102647.821166832},null,{"$f":"SUM($F$1216:$H$1216)","v":-598107.48883316806},null,null,"Sales",{"$f":"VLOOKUP($L1216,$L$2:$N$7,2,FALSE)*I1216","v":-577355.16065901599},{"$f":"VLOOKUP($L1216,$L$2:$N$7,3,FALSE)*I1216","v":-20752.328174152062},null,"G",{"$f":"IF(P1216=\"G\",M1216,IF(P1216=\"PT\",0,ERR))","v":-577355.16065901599},{"$f":"IF(P1216=\"PT\",M1216,IF(P1216=\"G\",0,ERR))","v":0},"PT",{"$f":"IF(S1216=\"G\",N1216,IF(S1216=\"PT\",0,ERR))","v":0},{"$f":"IF(S1216=\"PT\",N1216,IF(S1216=\"G\",0,ERR))","v":-20752.328174152062},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1216)","v":-577355.16065901599},null,1207]
[null,null,"Distribution - Wyoming",null,{"$f":"+G1217-Adjustments!H1217","v":0},{"$f":"+'Rate Base'!$AE$264","v":0},{"$f":"+Adjustments!W1199","v":0},null,{"$f":"SUM($F$1217:$H$1217)","v":0},null,null,"Wyoming",{"$f":"VLOOKUP($L1217,$L$2:$N$7,2,FALSE)*I1217","v":0},{"$f":"VLOOKUP($L1217,$L$2:$N$7,3,FALSE)*I1217","v":0},null,"G",{"$f":"IF(P1217=\"G\",M1217,IF(P1217=\"PT\",0,ERR))","v":0},{"$f":"IF(P1217=\"PT\",M1217,IF(P1217=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1217=\"G\",N1217,IF(S1217=\"PT\",0,ERR))","v":0},{"$f":"IF(S1217=\"PT\",N1217,IF(S1217=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1217)","v":0},null,1208]
[null,null,"Distribution - Utah",null,{"$f":"+G1218-Adjustments!H1218","v":9385256.4503036439},{"$f":"+'Rate Base'!$AE$265","v":-64071192.340000004},{"$f":"+Adjustments!W1200","v":9385256.4503036439},null,{"$f":"SUM($F$1218:$H$1218)","v":-54685935.88969636},null,null,"Utah",{"$f":"VLOOKUP($L1218,$L$2:$N$7,2,FALSE)*I1218","v":-54685935.88969636},{"$f":"VLOOKUP($L1218,$L$2:$N$7,3,FALSE)*I1218","v":0},null,"G",{"$f":"IF(P1218=\"G\",M1218,IF(P1218=\"PT\",0,ERR))","v":-54685935.88969636},{"$f":"IF(P1218=\"PT\",M1218,IF(P1218=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1218=\"G\",N1218,IF(S1218=\"PT\",0,ERR))","v":0},{"$f":"IF(S1218=\"PT\",N1218,IF(S1218=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1218)","v":-54685935.88969636},null,1209]
[null,null,"General",null,{"$f":"+G1219-Adjustments!H1219","v":-88233.736067571095},{"$f":"+'Rate Base'!$AE$266","v":-362770.09},{"$f":"+Adjustments!W1201","v":-88233.736067571095},null,{"$f":"SUM($F$1219:$H$1219)","v":-451003.82606757112},null,null,"Gross Plant",{"$f":"VLOOKUP($L1219,$L$2:$N$7,2,FALSE)*I1219","v":-436214.07773065468},{"$f":"VLOOKUP($L1219,$L$2:$N$7,3,FALSE)*I1219","v":-14789.748336916446},null,"G",{"$f":"IF(P1219=\"G\",M1219,IF(P1219=\"PT\",0,ERR))","v":-436214.07773065468},{"$f":"IF(P1219=\"PT\",M1219,IF(P1219=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1219=\"G\",N1219,IF(S1219=\"PT\",0,ERR))","v":-14789.748336916446},{"$f":"IF(S1219=\"PT\",N1219,IF(S1219=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1219)","v":-436214.07773065468},null,1210]
[null,null,"Total",null,{"$f":"+G1220-Adjustments!H1220","v":9399670.5354029052},{"$f":"SUM(F1216:F1219)","v":-65134717.74000001},{"$f":"SUM(G1216:G1219)","v":9399670.5354029052},{"$f":"SUM(H1216:H1219)","v":0},{"$f":"SUM(I1216:I1219)","v":-55735047.204597101},null,null,null,{"$f":"SUM(M1216:M1219)","v":-55699505.12808603},{"$f":"SUM(N1216:N1219)","v":-35542.07651106851},null,null,{"$f":"SUM(Q1216:Q1219)","v":-55699505.12808603},{"$f":"SUM(R1216:R1219)","v":0},null,{"$f":"SUM(T1216:T1219)","v":-14789.748336916446},{"$f":"SUM(U1216:U1219)","v":-20752.328174152062},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1220)","v":-55699505.12808603},null,1211]
[null,null,null,null,{"$f":"+G1221-Adjustments!H1221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1212]
["186007","Deferred Pension Asset",null,null,{"$f":"+G1222-Adjustments!H1222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1213]
[null,"General",null,null,{"$f":"+G1223-Adjustments!H1223","v":-126101934.36},{"$f":"+'Rate Base'!$AE$270","v":126101934.36},{"$f":"+Adjustments!W1205","v":-126101934.36},null,{"$f":"SUM($F$1223:$H$1223)","v":0},null,null,"Gross Plant",{"$f":"VLOOKUP($L1223,$L$2:$N$7,2,FALSE)*I1223","v":0},{"$f":"VLOOKUP($L1223,$L$2:$N$7,3,FALSE)*I1223","v":0},null,"G",{"$f":"IF(P1223=\"G\",M1223,IF(P1223=\"PT\",0,ERR))","v":0},{"$f":"IF(P1223=\"PT\",M1223,IF(P1223=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1223=\"G\",N1223,IF(S1223=\"PT\",0,ERR))","v":0},{"$f":"IF(S1223=\"PT\",N1223,IF(S1223=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1223)","v":0},null,1214]
[null,"Total",null,null,{"$f":"+G1224-Adjustments!H1224","v":-126101934.36},{"$f":"SUM(F1223)","v":126101934.36},{"$f":"SUM(G1223)","v":-126101934.36},{"$f":"SUM(H1223)","v":0},{"$f":"SUM(I1223)","v":0},null,null,null,{"$f":"SUM(M1223)","v":0},{"$f":"SUM(N1223)","v":0},null,null,{"$f":"SUM(Q1223)","v":0},{"$f":"SUM(R1223)","v":0},null,{"$f":"SUM(T1223)","v":0},{"$f":"SUM(U1223)","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1224)","v":0},null,1215]
[null,null,null,null,{"$f":"+G1225-Adjustments!H1225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1216]
["Total Other Rate Base",null,null,null,{"$f":"+G1226-Adjustments!H1226","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1217]
[null,"Production",null,null,{"$f":"+G1227-Adjustments!H1227","v":-47750284.229977027},{"$f":"F1166+F1202+F1209+F1216+F1181+F1174","v":12619723.790000001},{"$f":"G1166+G1202+G1209+G1216+G1181+G1174","v":-47750284.229977027},{"$f":"H1166+H1202+H1209+H1216+H1181+H1174","v":0},{"$f":"I1166+I1202+I1209+I1216+I1181+I1174","v":-35130560.439977027},null,null,null,{"$f":"M1166+M1202+M1209+M1216+M1181+M1174","v":-33911647.564275451},{"$f":"N1166+N1202+N1209+N1216+N1181+N1174","v":-1218912.8757015793},null,null,{"$f":"Q1166+Q1202+Q1209+Q1216+Q1181+Q1174","v":-33911647.564275451},{"$f":"R1166+R1202+R1209+R1216+R1181+R1174","v":0},null,{"$f":"T1166+T1202+T1209+T1216+T1181+T1174","v":0},{"$f":"U1166+U1202+U1209+U1216+U1181+U1174","v":-1218912.8757015793},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1227)","v":-33911647.564275451},null,1218]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1228-Adjustments!H1228","v":-290977.08808179514},{"$f":"F1161+F1188+F1182+F1175+F1203+F1210+F1217+F1193","v":-8610465.6799999997},{"$f":"G1161+G1188+G1182+G1175+G1203+G1210+G1217+G1193","v":-290977.08808179514},{"$f":"H1161+H1188+H1182+H1175+H1203+H1210+H1217+H1193","v":0},{"$f":"I1161+I1188+I1182+I1175+I1203+I1210+I1217+I1193","v":-8901442.7680817954},null,null,null,{"$f":"M1161+M1188+M1182+M1175+M1203+M1210+M1217+M1193","v":0},{"$f":"N1161+N1188+N1182+N1175+N1203+N1210+N1217+N1193","v":-8901442.7680817954},null,null,{"$f":"Q1161+Q1188+Q1182+Q1175+Q1203+Q1210+Q1217+Q1193","v":0},{"$f":"R1161+R1188+R1182+R1175+R1203+R1210+R1217+R1193","v":0},null,{"$f":"T1161+T1188+T1182+T1175+T1203+T1210+T1217+T1193","v":-8901442.7680817954},{"$f":"U1161+U1188+U1182+U1175+U1203+U1210+U1217+U1193","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1228)","v":0},null,1219]
[null,"Distribution - Utah",null,null,{"$f":"+G1229-Adjustments!H1229","v":2133452.9992410517},{"$f":"F1162+F1189+F1204+F1183+F1176+F1211+F1218+F1194","v":-306773695.55000001},{"$f":"G1162+G1189+G1204+G1183+G1176+G1211+G1218+G1194","v":3639580.8959488515},{"$f":"H1162+H1189+H1204+H1183+H1176+H1211+H1218+H1194","v":0},{"$f":"I1162+I1189+I1204+I1183+I1176+I1211+I1218+I1194","v":-303134114.65405118},null,null,null,{"$f":"M1162+M1189+M1204+M1183+M1176+M1211+M1218+M1194","v":-303134114.65405118},{"$f":"N1162+N1189+N1204+N1183+N1176+N1211+N1218+N1194","v":0},null,null,{"$f":"Q1162+Q1189+Q1204+Q1183+Q1176+Q1211+Q1218+Q1194","v":-303134114.65405118},{"$f":"R1162+R1189+R1204+R1183+R1176+R1211+R1218+R1194","v":0},null,{"$f":"T1162+T1189+T1204+T1183+T1176+T1211+T1218+T1194","v":0},{"$f":"U1162+U1189+U1204+U1183+U1176+U1211+U1218+U1194","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1229)","v":-303134114.65405118},null,1220]
[null,"General",null,null,{"$f":"+G1230-Adjustments!H1230","v":-87425123.020729557},{"$f":"F1170+F1198+F1205+F1212+F1219+F1223+F1184+F1177","v":211766404.69},{"$f":"G1170+G1198+G1205+G1212+G1219+G1223+G1184+G1177","v":-87425123.020729557},{"$f":"H1170+H1198+H1205+H1212+H1219+H1223+H1184+H1177","v":0},{"$f":"I1170+I1198+I1205+I1212+I1219+I1223+I1184+I1177","v":124341281.66927044},null,null,null,{"$f":"M1170+M1198+M1205+M1212+M1219+M1223+M1184+M1177","v":120263763.56967315},{"$f":"N1170+N1198+N1205+N1212+N1219+N1223+N1184+N1177","v":4077518.0995972957},null,null,{"$f":"Q1170+Q1198+Q1205+Q1212+Q1219+Q1223+Q1184+Q1177","v":120263763.56967315},{"$f":"R1170+R1198+R1205+R1212+R1219+R1223+R1184+R1177","v":0},null,{"$f":"T1170+T1198+T1205+T1212+T1219+T1223+T1184+T1177","v":4077518.0995972957},{"$f":"U1170+U1198+U1205+U1212+U1219+U1223+U1184+U1177","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1230)","v":120263763.56967315},null,1221]
[null,null,null,null,{"$f":"+G1231-Adjustments!H1231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1222]
[null,null,null,null,{"$f":"+G1232-Adjustments!H1232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1223]
[null,"Total Other Rate Base",null,null,{"$f":"+G1233-Adjustments!H1233","v":-129672317.59178373},{"$f":"SUM(F1227:F1231)","v":-90998032.75},{"$f":"SUM(G1227:G1231)","v":-131826803.44283953},{"$f":"SUM(H1227:H1231)","v":0},{"$f":"SUM(I1227:I1231)","v":-222824836.19283956},null,null,null,{"$f":"SUM(M1227:M1231)","v":-216781998.64865348},{"$f":"SUM(N1227:N1231)","v":-6042837.5441860799},null,null,{"$f":"SUM(Q1227:Q1231)","v":-216781998.64865348},{"$f":"SUM(R1227:R1231)","v":0},null,{"$f":"SUM(T1227:T1231)","v":-4823924.6684844997},{"$f":"SUM(U1227:U1231)","v":-1218912.8757015793},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1233)","v":-216781998.64865348},null,1224]
[null,null,null,null,{"$f":"+G1234-Adjustments!H1234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1225]
["RATE BASE (W/O Working Cap. Cash)",null,null,null,{"$f":"+G1235-Adjustments!H1235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1226]
[null,"Production",null,null,{"$f":"+G1236-Adjustments!H1236","v":-48331925.896863915},{"$f":"F1149+F1227","v":15344213.669999994},-48331925.896863915,0,-32987712.226863924,null,null,null,{"$f":"M1149+M1227","v":-31843149.012680002},-1144563.2141839275,null,null,{"$f":"Q1149+Q1227","v":-31843149.012680002},0,null,{"$f":"T1149+T1227","v":0},-1144563.2141839275,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1236)","v":-31843149.012680002},null,1227]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1237-Adjustments!H1237","v":5045199.857666038},49651666.57,4396841.9033180363,0,54048508.47331804,null,null,null,0,54048508.47331804,null,null,0,0,null,54048508.47331804,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1237)","v":0},null,{"$f":"Y1236+1","v":1228}]
[null,"Distribution - Utah",null,null,{"$f":"+G1238-Adjustments!H1238","v":35906669.565834574},1918728302.8195722,35906669.565834574,0,1954634972.385407,null,null,null,1954634972.385407,0,null,null,1954634972.385407,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1238)","v":1954634972.385407},null,1229]
[null,"General",null,null,{"$f":"+G1239-Adjustments!H1239","v":-72906129.529459313},112075762.94999996,-72907905.852621913,0,39167857.097378001,null,null,null,27263406.738320649,11904450.359057385,null,null,27263406.738320649,0,null,11904450.359057385,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1239)","v":27263406.738320649},null,1230]
[null,null,null,null,{"$f":"+G1240-Adjustments!H1240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1231]
[null,null,null,null,{"$f":"+G1241-Adjustments!H1241","v":0.90500000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1232]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"+G1242-Adjustments!H1242","v":-80936320.280333251},{"$f":"F1155+F1233","v":2095799946.009573},{"$f":"G1155+G1233","v":-80936320.280333251},{"$f":"H1155+H1233","v":0},{"$f":"I1155+I1233","v":2014863625.7292385},null,null,null,{"$f":"M1155+M1233","v":1950055230.1110477},{"$f":"N1155+N1233","v":64808395.618191503},null,null,{"$f":"Q1155+Q1233","v":1950055230.1110477},{"$f":"R1155+R1233","v":0},null,{"$f":"T1155+T1233","v":65952958.832375415},{"$f":"U1155+U1233","v":-1144563.2141839275},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1242)","v":1950055230.1110477},null,1233]
[null,null,null,null,{"$f":"+G1243-Adjustments!H1243","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1234]
["WORKING CAPITAL - CASH (General Plant)",null,null,null,{"$f":"+G1244-Adjustments!H1244","v":-1607.5724621505235},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1235]
[null,null,null,null,{"$f":"+G1245-Adjustments!H1245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1236]
[null,"Cost of Service - Including Gas Costs",null,null,{"$f":"+G1246-Adjustments!H1246","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1237]
[null,null,"Gas Purchase Expenses",null,{"$f":"+G1247-Adjustments!H1247","v":1506127.8967077998},{"$f":"F640","v":500161032.67876428},{"$f":"G640","v":1506127.8967077998},{"$f":"H640","v":0},{"$f":"I640","v":501667160.57547212},null,null,null,{"$f":"M640","v":483863141.87500107},{"$f":"I1247-M1247","v":17804018.700471044},null,null,null,null,null,null,null,null,null,null,1238]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"+G1248-Adjustments!H1248","v":-25573428.721525222},{"$f":"F905","v":143297753},{"$f":"G905","v":-25573428.721525222},{"$f":"H905","v":0},{"$f":"I905","v":117724324.27847476},null,null,null,{"$f":"M905","v":113112697.70734328},4611626.5711314827,null,null,null,null,null,null,null,null,null,null,1239]
[null,null,"Deprec, Depl, & Amort",null,{"$f":"+G1249-Adjustments!H1249","v":0},0,0,{"$f":"H926","v":0},0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1240]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"+G1250-Adjustments!H1250","v":1620777.9076947155},{"$f":"F934","v":27646876.140000004},{"$f":"G934","v":1620777.9076947155},{"$f":"H934","v":0},{"$f":"I934","v":29267654.047694717},null,null,null,{"$f":"M934","v":28160052.206120588},1107601.8415741287,null,null,null,null,null,null,null,null,null,null,1241]
[null,null,"Income Taxes - Federal & State",null,{"$f":"+G1251-Adjustments!H1251","v":166678.58499998046},{"$f":"F936+F938+F940","v":27632827.800000004},{"$f":"G936+G938+G940","v":168286.157462131},{"$f":"H936+H938+H940","v":4929787.4703641348},{"$f":"I936+I938+I940","v":32730901.42782627},null,null,null,{"$f":"M936+M938+M940","v":31906752.457834993},{"$f":"N936+N938+N940","v":-36189477.702524707},null,null,null,null,null,null,null,null,null,null,1242]
[null,null,"Deferred Income Tax Credit",null,{"$f":"+G1252-Adjustments!H1252","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1243]
[null,null,"Investment Tax Credit Adjustment",null,{"$f":"+G1253-Adjustments!H1253","v":0},0,0,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,1244]
[null,null,"South Georgia Amortization",null,{"$f":"+G1254-Adjustments!H1254","v":-1607.5724621505235},{"$f":"F946","v":0},{"$f":"G946","v":0},{"$f":"H946","v":0},{"$f":"I946","v":0},null,null,null,{"$f":"M946","v":0},0,null,null,null,null,null,null,null,null,null,null,1245]
[null,null,"Section 29 Tax Credits",null,{"$f":"+G1255-Adjustments!H1255","v":0},{"$f":"F948","v":0},{"$f":"G948","v":0},{"$f":"H948","v":0},{"$f":"I948","v":0},null,null,null,{"$f":"M948","v":0},0,null,null,null,null,null,null,null,null,null,null,1246]
[null,null,null,null,{"$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,"Cost of Service - Including Gas Costs",null,{"$f":"+G1257-Adjustments!H1257","v":-22278236.759660576},{"$f":"SUM(F1247:F1255)","v":698738489.61876428},{"$f":"SUM(G1247:G1255)","v":-22278236.759660576},{"$f":"SUM(H1247:H1255)","v":4929787.4703641348},{"$f":"SUM(I1247:I1255)","v":681390040.32946789},null,null,null,{"$f":"SUM(M1247:M1255)","v":657042644.24629986},{"$f":"SUM(N1247:N1255)","v":-12666230.589348052},null,null,null,null,null,null,null,null,null,null,1248]
[null,null,null,null,{"$f":"+G1258-Adjustments!H1258","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1249]
[null,null,"Daily Cost of Service",null,{"$f":"+G1259-Adjustments!H1259","v":-61036.265094960479},{"$f":"+F1257/365","v":1914352.0263527788},{"$f":"+G1257/365","v":-61036.265094960479},{"$f":"+H1257/365","v":13506.267042093519},{"$f":"+I1257/365","v":1866822.0282999121},null,null,null,{"$f":"+M1257/365","v":1800116.8335515065},{"$f":"+N1257/365","v":-34702.001614652196},null,null,null,null,null,null,null,null,null,null,1250]
[null,null,null,null,{"$f":"+G1260-Adjustments!H1260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1251]
[null,"Working Capital - Cash Factor",null,null,{"$f":"+G1261-Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"+'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"+'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"+'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"+'Control Panel'!$F$21","v":-0.90500000000000003},null,null,null,{"$f":"+'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"+'Control Panel'!$F$21","v":-0.90500000000000003},null,null,null,null,null,null,null,null,null,null,1252]
[null,null,null,null,{"$f":"+G1262-Adjustments!H1261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1253]
[null,null,null,null,{"$f":"+G1263-Adjustments!H1262","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1254]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"+G1264-Adjustments!H1263","v":55237.819910939244},{"$f":"F1259*F1261","v":-1732488.5838492648},{"$f":"+Adjustments!W1244","v":55237.819910939244},{"$f":"+H1259*H1261","v":-12223.171673094635},{"$f":"+I1259*I1261","v":-1689473.9356114205},null,null,null,{"$f":"+M1259*M1261","v":-1629105.7343641135},{"$f":"+N1259*N1261","v":31405.311461260237},null,"G",{"$f":"IF(P1264=\"G\",M1264,IF(P1264=\"PT\",0,ERR))","v":-1629105.7343641135},{"$f":"IF(P1264=\"PT\",M1264,IF(P1264=\"G\",0,ERR))","v":0},"G",{"$f":"IF(S1264=\"G\",N1264,IF(S1264=\"PT\",0,ERR))","v":31405.311461260237},{"$f":"IF(S1264=\"PT\",N1264,IF(S1264=\"G\",0,ERR))","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1264)","v":-1629105.7343641135},null,1255]
[null,null,null,null,{"$f":"+G1265-Adjustments!H1264","v":55237.819910939237},null,{"$f":"G1261*G1259","v":55237.819910939237},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1256]
[null,null,null,null,{"$f":"+G1266-Adjustments!H1265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1257]
["TOTAL RATE BASE",null,null,null,{"$f":"+G1267-Adjustments!H1266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1258]
[null,"Production",null,null,{"$f":"+G1268-Adjustments!H1267","v":-48331925.896863915},{"$f":"F1236","v":15344213.669999994},-48331925.896863915,0,-32987712.226863924,null,null,null,{"$f":"M1236","v":-31843149.012680002},-1144563.2141839275,null,null,{"$f":"Q1236","v":-31843149.012680002},0,null,{"$f":"T1236","v":0},-1144563.2141839275,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1268)","v":-31843149.012680002},null,1259]
[null,"Distribution - Wyoming",null,null,{"$f":"+G1269-Adjustments!H1268","v":4396841.9033180363},{"$f":"F1237","v":49651666.57},4396841.9033180363,0,54048508.47331804,null,null,null,0,54048508.47331804,null,null,0,0,null,54048508.47331804,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1269)","v":0},null,1260]
[null,"Distribution - Utah",null,null,{"$f":"+G1270-Adjustments!H1269","v":35906669.565834574},1918728302.8195722,35906669.565834574,0,1954634972.385407,null,null,null,1954634972.385407,0,null,null,1954634972.385407,0,null,0,0,null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1270)","v":1954634972.385407},null,1261]
[null,"General",null,null,{"$f":"+G1271-Adjustments!H1270","v":-72852668.032710969},{"$f":"F1239+F1264","v":110343274.36615069},{"$f":"G1239+G1264","v":-72852668.032710969},{"$f":"H1239+H1264","v":-12223.171673094635},{"$f":"I1239+I1264","v":37478383.161766581},null,null,null,{"$f":"M1239+M1264","v":25634301.003956534},{"$f":"N1239+N1264","v":11935855.670518646},null,null,{"$f":"Q1239+Q1264","v":25634301.003956534},{"$f":"R1239+R1264","v":0},null,{"$f":"T1239+T1264","v":11935855.670518646},{"$f":"U1239+U1264","v":0},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1271)","v":25634301.003956534},null,1262]
[null,null,null,null,{"$f":"+G1272-Adjustments!H1271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1263]
[null,null,null,null,{"$f":"+G1273-Adjustments!H1272","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1264]
[null,"TOTAL RATE BASE",null,null,{"$f":"+G1274-Adjustments!H1273","v":-80881082.460422307},{"$f":"F1242+F1264","v":2094067457.4257238},{"$f":"G1242+G1264","v":-80881082.460422307},{"$f":"H1242+H1264","v":-12223.171673094635},{"$f":"I1242+I1264","v":2013174151.793627},null,null,null,{"$f":"M1242+M1264","v":1948426124.3766837},{"$f":"N1242+N1264","v":64839800.929652765},null,null,{"$f":"Q1242+Q1264","v":1948426124.3766837},{"$f":"R1242+R1264","v":0},null,{"$f":"T1242+T1264","v":65984364.143836677},{"$f":"U1242+U1264","v":-1144563.2141839275},null,{"$f":"HLOOKUP($W$9,'ROR-Model'!$Q$10:$U$1274,Y1274)","v":1948426124.3766837},null,1265]

{"sheet":"Summaries","index":5,"n_rows":74,"n_cols":23,"rows_kept":74,"cut":false,"hidden":false,"merged":[]}
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[null,null,null,null,null,null,{"$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},{"$f":"+Adjustments!T6","v":15}]
[null,null,null,null,null,null,{"$f":"+Adjustments!F8","v":"Y"},{"$f":"+Adjustments!G8","v":"Y"},{"$f":"+Adjustments!H8","v":"Y"},{"$f":"+Adjustments!I8","v":"Y"},{"$f":"+Adjustments!J8","v":"Y"},{"$f":"+Adjustments!K8","v":"Y"},{"$f":"+Adjustments!L8","v":"Y"},{"$f":"+Adjustments!M8","v":"Y"},{"$f":"+Adjustments!N8","v":"Y"},{"$f":"+Adjustments!O8","v":"Y"},{"$f":"+Adjustments!P8","v":"Y"},{"$f":"+Adjustments!Q8","v":"Y"},{"$f":"+Adjustments!R8","v":"Y"},{"$f":"+Adjustments!T8","v":"Y"}]
[null,null,null,null,null,null,{"$f":"Adjustments!F9","v":"AVG RB DEC 2021"},{"$f":"Adjustments!G9","v":"Expense Dec 2021"},{"$f":"Adjustments!H9","v":"AVG Projected Rev 2021 with CET"},{"$f":"Adjustments!I9","v":"Underground Storage"},{"$f":"Adjustments!J9","v":"Wexpro"},{"$f":"Adjustments!K9","v":"Energy Efficiency 2021"},{"$f":"Adjustments!L9","v":"Utah Bad Debt 2021"},{"$f":"Adjustments!M9","v":"Incentives 2021"},{"$f":"Adjustments!N9","v":"Sporting Events DEC 2021"},{"$f":"Adjustments!O9","v":"Advertising DEC 2021"},{"$f":"Adjustments!P9","v":"Don & Membership DEC 2021"},{"$f":"Adjustments!Q9","v":"Reserve Accrual Dec 2021"},{"$f":"Adjustments!R9","v":"2021 EDIT Adjustment"},{"$f":"Adjustments!T9","v":"Pension 2021"},{"$f":"Adjustments!U9","v":"TOTAL QGC ADJUSTMENTS"},{"$f":"Adjustments!W9","v":"RESULTING TOTAL"},{"$f":"Adjustments!X9","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},{"$f":"Adjustments!H363+Adjustments!H365","v":-8703278.0357838124},{"$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!T363+Adjustments!T365","v":0},{"$f":"Adjustments!U363+Adjustments!U365","v":-8703278.0357838124},{"$f":"SUM(G11:T11)","v":-8703278.0357838124},{"$f":"+U11-V11","v":0}]
[4,null,null,"System Supplier Non-Gas Revenue",null,null,{"$f":"Adjustments!F364","v":0},{"$f":"Adjustments!G364","v":0},{"$f":"Adjustments!H364","v":-419780.82000000012},{"$f":"Adjustments!I364","v":0},{"$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},{"$f":"Adjustments!T364","v":0},{"$f":"Adjustments!U364","v":-419780.82000000012},{"$f":"SUM(G12:T12)","v":-419780.82000000012},{"$f":"+U12-V12","v":0}]
[5,null,null,"System Commodity Revenue",null,null,{"$f":"Adjustments!F366","v":0},{"$f":"Adjustments!G366","v":0},{"$f":"Adjustments!H366","v":1925908.7167078},{"$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!T366","v":0},{"$f":"Adjustments!U366","v":1925908.7167078},{"$f":"SUM(G13:T13)","v":1925908.7167078},0]
[6,null,null,"Pass-Through Related Other Revenue",null,null,{"$f":"Adjustments!F501+Adjustments!F505","v":0},{"$f":"Adjustments!G501+Adjustments!G505","v":0},{"$f":"Adjustments!H501+Adjustments!H505","v":0},{"$f":"Adjustments!I501+Adjustments!I505","v":0},{"$f":"Adjustments!J501+Adjustments!J505","v":0},{"$f":"Adjustments!K501+Adjustments!K505","v":0},{"$f":"Adjustments!L501+Adjustments!L505","v":0},{"$f":"Adjustments!M501+Adjustments!M505","v":0},{"$f":"Adjustments!N501+Adjustments!N505","v":0},{"$f":"Adjustments!O501+Adjustments!O505","v":0},{"$f":"Adjustments!P501+Adjustments!P505","v":0},{"$f":"Adjustments!Q501+Adjustments!Q505","v":0},{"$f":"Adjustments!R501+Adjustments!R505","v":0},{"$f":"Adjustments!T501+Adjustments!T505","v":0},{"$f":"Adjustments!U501+Adjustments!U505","v":0},{"$f":"SUM(G14:T14)","v":0},0]
[7,null,null,"General Related Other Revenue",null,null,{"$f":"Adjustments!F502+Adjustments!F506","v":0},{"$f":"Adjustments!G502+Adjustments!G506","v":0},{"$f":"Adjustments!H502+Adjustments!H506","v":0},{"$f":"Adjustments!I502+Adjustments!I506","v":0},{"$f":"Adjustments!J502+Adjustments!J506","v":0},{"$f":"Adjustments!K502+Adjustments!K506","v":0},{"$f":"Adjustments!L502+Adjustments!L506","v":0},{"$f":"Adjustments!M502+Adjustments!M506","v":0},{"$f":"Adjustments!N502+Adjustments!N506","v":0},{"$f":"Adjustments!O502+Adjustments!O506","v":0},{"$f":"Adjustments!P502+Adjustments!P506","v":0},{"$f":"Adjustments!Q502+Adjustments!Q506","v":0},{"$f":"Adjustments!R502+Adjustments!R506","v":0},{"$f":"Adjustments!T502+Adjustments!T506","v":0},{"$f":"Adjustments!U502+Adjustments!U506","v":0},{"$f":"SUM(G15:T15)","v":0},0]
[8,null,"Total Utility Operating Revenue",null,null,null,{"$f":"SUM(G11:G15)","v":0},{"$f":"SUM(H11:H15)","v":0},-7197150.1390760131,0,0,0,0,0,0,0,0,{"$f":"SUM(R11:R15)","v":0},{"$f":"SUM(S11:S15)","v":0},{"$f":"SUM(T11:T15)","v":0},{"$f":"SUM(U11:U15)","v":-7197150.1390760131},-7197150.1390760131,0]
[]
[{"$f":"+A16+1","v":9},"Utility Operating Expenses"]
[{"$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":-72078.960000000312},{"$f":"Adjustments!I632+Adjustments!I635","v":0},{"$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},{"$f":"Adjustments!T632+Adjustments!T635","v":0},{"$f":"Adjustments!U632+Adjustments!U635","v":-72078.960000000312},{"$f":"SUM(G20:T20)","v":-72078.960000000312},{"$f":"+U20-V20","v":0}]
[{"$f":"+A20+1","v":12},null,null,"Wyoming Gas Purchase Exp",null,null,{"$f":"Adjustments!F634+Adjustments!F636","v":0},{"$f":"Adjustments!G634+Adjustments!G636","v":0},{"$f":"Adjustments!H634+Adjustments!H636","v":1578206.8567078002},{"$f":"Adjustments!I634+Adjustments!I636","v":0},{"$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},{"$f":"Adjustments!T634+Adjustments!T636","v":0},{"$f":"Adjustments!U634+Adjustments!U636","v":1578206.8567078002},{"$f":"SUM(G21:T21)","v":1578206.8567078002},{"$f":"+U21-V21","v":0}]
[{"$f":"+A21+1","v":13},null,null,"Total Gas Purchase Expenses",null,null,{"$f":"SUM(G20:G21)","v":0},{"$f":"SUM(H20:H21)","v":0},1506127.8967077998,0,0,0,0,0,0,0,0,{"$f":"SUM(R20:R21)","v":0},{"$f":"SUM(S20:S21)","v":0},{"$f":"SUM(T20:T21)","v":0},{"$f":"SUM(U20:U21)","v":1506127.8967077998},1506127.8967077998,0]
[]
[{"$f":"+A22+1","v":14},null,null,"Utah Gathering & CO2",null,null,{"$f":"Adjustments!F631","v":0},{"$f":"Adjustments!G631","v":0},{"$f":"Adjustments!H631","v":0},{"$f":"Adjustments!I631","v":0},{"$f":"Adjustments!J631","v":0},{"$f":"Adjustments!K631","v":0},{"$f":"Adjustments!L631","v":0},{"$f":"Adjustments!M631","v":0},{"$f":"Adjustments!N631","v":0},{"$f":"Adjustments!O631","v":0},{"$f":"Adjustments!P631","v":0},{"$f":"Adjustments!Q631","v":0},{"$f":"Adjustments!R631","v":0},{"$f":"Adjustments!T631","v":0},{"$f":"Adjustments!U631","v":0},{"$f":"SUM(G24:T24)","v":0},{"$f":"+U24-V24","v":0}]
[{"$f":"+A24+1","v":15},null,null,"Wyoming Gathering & CO2",null,null,{"$f":"Adjustments!F633","v":0},{"$f":"Adjustments!G633","v":0},{"$f":"Adjustments!H633","v":0},{"$f":"Adjustments!I633","v":0},{"$f":"Adjustments!J633","v":0},{"$f":"Adjustments!K633","v":0},{"$f":"Adjustments!L633","v":0},{"$f":"Adjustments!M633","v":0},{"$f":"Adjustments!N633","v":0},{"$f":"Adjustments!O633","v":0},{"$f":"Adjustments!P633","v":0},{"$f":"Adjustments!Q633","v":0},{"$f":"Adjustments!R633","v":0},{"$f":"Adjustments!T633","v":0},{"$f":"Adjustments!U633","v":0},{"$f":"SUM(G25:T25)","v":0},0]
[{"$f":"+A25+1","v":16},null,null,"Total Gathering & CO2",null,null,{"$f":"SUM(G24:G25)","v":0},{"$f":"SUM(H24:H25)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R24:R25)","v":0},{"$f":"SUM(S24:S25)","v":0},{"$f":"SUM(T24:T25)","v":0},{"$f":"SUM(U24:U25)","v":0},0,0]
[]
[{"$f":"+A26+1","v":17},null,"O&M Expenses"]
[{"$f":"+A28+1","v":18},null,null,"Production",null,null,{"$f":"Adjustments!F649","v":0},{"$f":"Adjustments!G649","v":14374.306263999955},{"$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},{"$f":"Adjustments!T649","v":0},{"$f":"Adjustments!U649","v":14374.306263999955},{"$f":"SUM(G29:T29)","v":14374.306263999955},{"$f":"+U29-V29","v":0}]
[19,null,null,"Distribution",null,null,{"$f":"Adjustments!F752","v":0},{"$f":"Adjustments!G752","v":49347.300910443693},{"$f":"Adjustments!H752","v":0},{"$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!T752","v":0},{"$f":"Adjustments!U752","v":49347.300910443693},{"$f":"SUM(G30:T30)","v":49347.300910443693},0]
[20,null,null,"Customer Accounts",null,null,{"$f":"Adjustments!F805","v":0},{"$f":"Adjustments!G805","v":1988973.1606421059},{"$f":"Adjustments!H805","v":0},{"$f":"Adjustments!I805","v":0},{"$f":"Adjustments!J805","v":0},{"$f":"Adjustments!K805","v":0},{"$f":"Adjustments!L805","v":-4591513.1003928687},{"$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!T805","v":0},{"$f":"Adjustments!U805","v":-2602539.9397507627},{"$f":"SUM(G31:T31)","v":-2602539.9397507627},0]
[21,null,null,"Customer Service & Information",null,null,{"$f":"Adjustments!F833","v":0},{"$f":"Adjustments!G833","v":-2641028.1005595364},{"$f":"Adjustments!H833","v":0},{"$f":"Adjustments!I833","v":0},{"$f":"Adjustments!J833","v":0},{"$f":"Adjustments!K833","v":-27236173.135194007},{"$f":"Adjustments!L833","v":0},{"$f":"Adjustments!M833","v":0},{"$f":"Adjustments!N833","v":0},{"$f":"Adjustments!O833","v":0},{"$f":"Adjustments!P833","v":0},{"$f":"Adjustments!Q833","v":0},{"$f":"Adjustments!R833","v":0},{"$f":"Adjustments!T833","v":0},{"$f":"Adjustments!U833","v":-29877201.235753544},{"$f":"SUM(G32:T32)","v":-29877201.235753544},0]
[22,null,null,"Administrative & General",null,null,{"$f":"Adjustments!F889","v":0},{"$f":"Adjustments!G889","v":2512708.9858775763},{"$f":"Adjustments!H889","v":0},{"$f":"Adjustments!I889","v":0},{"$f":"Adjustments!J889","v":0},{"$f":"Adjustments!K889","v":0},{"$f":"Adjustments!L889","v":0},{"$f":"Adjustments!M889","v":-2807346.4203680223},{"$f":"Adjustments!N889","v":0},{"$f":"Adjustments!O889","v":0},{"$f":"Adjustments!P889","v":-217208.87838671994},{"$f":"Adjustments!Q889","v":-147068.85057911999},{"$f":"Adjustments!R889","v":0},{"$f":"Adjustments!T889","v":3644195.939999999},{"$f":"Adjustments!U889","v":6842590.8468046403},{"$f":"SUM(G33:T33)","v":2985280.7765437132},3857310.0702609271]
[23,null,null,"Total O&M Expense",null,null,{"$f":"SUM(G29:G33)","v":0},{"$f":"SUM(H29:H33)","v":1924375.6531345893},0,0,0,-27236173.135194007,-4591513.1003928687,-2807346.4203680223,0,0,-217208.87838671994,{"$f":"SUM(R29:R33)","v":-147068.85057911999},{"$f":"SUM(S29:S33)","v":0},{"$f":"SUM(T29:T33)","v":3644195.939999999},{"$f":"SUM(U29:U33)","v":-25573428.721525222},-29430738.791786149,3857310.0702609271]
[]
[{"$f":"+A34+1","v":24},null,"Other Operating Expenses"]
[{"$f":"+A36+1","v":25},null,null,"Depreciation, Deplection, Amortization",null,null,{"$f":"Adjustments!F913","v":0},{"$f":"Adjustments!G913","v":12375454.226962639},{"$f":"Adjustments!H913","v":0},{"$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!T913","v":0},{"$f":"Adjustments!U913","v":12375454.226962639},{"$f":"SUM(G37:T37)","v":12375454.226962639},{"$f":"+U37-V37","v":0}]
[{"$f":"+A37+1","v":26},null,null,"Taxes Other Than Income Taxes",null,null,{"$f":"Adjustments!F921","v":0},{"$f":"Adjustments!G921","v":1620777.9076947155},{"$f":"Adjustments!H921","v":0},{"$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!T921","v":0},{"$f":"Adjustments!U921","v":1620777.9076947155},{"$f":"SUM(G38:T38)","v":1620777.9076947155},0]
[{"$f":"+A38+1","v":27},null,null,"Income Taxes",null,null,{"$f":"Adjustments!F923+Adjustments!F925+Adjustments!F927+Adjustments!F929","v":0},{"$f":"Adjustments!G923+Adjustments!G925+Adjustments!G927+Adjustments!G929","v":-9815412.1288057864},{"$f":"Adjustments!H923+Adjustments!H925+Adjustments!H927+Adjustments!H929","v":-2154485.8510558009},{"$f":"Adjustments!I923+Adjustments!I925+Adjustments!I927+Adjustments!I929","v":0},{"$f":"Adjustments!J923+Adjustments!J925+Adjustments!J927+Adjustments!J929","v":0},{"$f":"Adjustments!K923+Adjustments!K925+Adjustments!K927+Adjustments!K929","v":6742281.4042498777},{"$f":"Adjustments!L923+Adjustments!L925+Adjustments!L927+Adjustments!L929","v":1136623.4617647589},{"$f":"Adjustments!M923+Adjustments!M925+Adjustments!M927+Adjustments!M929","v":694955.1785921246},{"$f":"Adjustments!N923+Adjustments!N925+Adjustments!N927+Adjustments!N929","v":0},{"$f":"Adjustments!O923+Adjustments!O925+Adjustments!O927+Adjustments!O929","v":0},{"$f":"Adjustments!P923+Adjustments!P925+Adjustments!P927+Adjustments!P929","v":53769.792632592005},{"$f":"Adjustments!Q923+Adjustments!Q925+Adjustments!Q927+Adjustments!Q929","v":36406.714389794593},{"$f":"Adjustments!R923+Adjustments!R925+Adjustments!R927+Adjustments!R929","v":-543148.8708041776},{"$f":"Adjustments!T923+Adjustments!T925+Adjustments!T927+Adjustments!T929","v":-902116.25538375694},{"$f":"Adjustments!U923+Adjustments!U925+Adjustments!U927+Adjustments!U929","v":-5705998.9525378682},{"$f":"SUM(G39:T39)","v":-4751126.5544203743},-954872.39811749384]
[{"$f":"+A39+1","v":28},null,null,"Total Other Operating Expenses",null,null,{"$f":"SUM(G37:G39)","v":0},{"$f":"SUM(H37:H39)","v":4180820.0058515687},-2154485.8510558009,0,0,6742281.4042498777,1136623.4617647589,694955.1785921246,0,0,53769.792632592005,{"$f":"SUM(R37:R39)","v":36406.714389794593},{"$f":"SUM(S37:S39)","v":-543148.8708041776},{"$f":"SUM(T37:T39)","v":-902116.25538375694},{"$f":"SUM(U37:U39)","v":8290233.1821194869},9245105.5802369807,-954872.39811749384]
[]
[]
[{"$f":"+A40+1","v":29},null,"Total Utility Operating Expenses",null,null,null,{"$f":"+G22+G26+G34+G40","v":0},{"$f":"+H22+H26+H34+H40","v":6105195.6589861577},-648357.95434800116,0,0,-20493891.730944131,-3454889.6386281098,-2112391.2417758978,0,0,-163439.08575412794,{"$f":"+R22+R26+R34+R40","v":-110662.13618932539},{"$f":"+S22+S26+S34+S40","v":-543148.8708041776},{"$f":"+T22+T26+T34+T40","v":2742079.6846162421},{"$f":"+U22+U26+U34+U40","v":-15777067.642697936},-18679505.314841367,2902437.6721434332]
[]
[]
[{"$f":"+A43+1","v":30},"NET OPERATING INCOME",null,null,null,null,{"$f":"+G16-G43","v":0},{"$f":"+H16-H43","v":-6105195.6589861577},-6548792.1847280115,0,0,20493891.730944131,3454889.6386281098,2112391.2417758978,0,0,163439.08575412794,{"$f":"+R16-R43","v":110662.13618932539},{"$f":"+S16-S43","v":543148.8708041776},{"$f":"+T16-T43","v":-2742079.6846162421},{"$f":"+U16-U43","v":8579917.5036219228},11482355.175765354,-2902437.6721434332]
[]
[]
[{"$f":"+A46+1","v":31},"RATE BASE SUMMARY"]
[]
[{"$f":"+A49+1","v":32},"Net Utility Plant"]
[{"$f":"+A51+1","v":33},null,101,"Gas Plant In Service",null,null,{"$f":"Adjustments!F1095","v":300479953.91855615},{"$f":"Adjustments!G1095","v":0},{"$f":"Adjustments!H1095","v":0},{"$f":"Adjustments!I1095","v":0},{"$f":"Adjustments!J1095","v":-5037992.5680000009},{"$f":"Adjustments!K1095","v":0},{"$f":"Adjustments!L1095","v":0},{"$f":"Adjustments!M1095","v":0},{"$f":"Adjustments!N1095","v":0},{"$f":"Adjustments!O1095","v":0},{"$f":"Adjustments!P1095","v":0},{"$f":"Adjustments!Q1095","v":0},{"$f":"Adjustments!R1095","v":0},{"$f":"Adjustments!T1095","v":0},{"$f":"Adjustments!U1095","v":295441961.35055619},{"$f":"SUM(G52:T52)","v":295441961.35055614},{"$f":"+U52-V52","v":0}]
[34,null,105,"Gas Plant Held For Future Use",null,null,{"$f":"Adjustments!F1099","v":0},{"$f":"Adjustments!G1099","v":0},{"$f":"Adjustments!H1099","v":0},{"$f":"Adjustments!I1099","v":0},{"$f":"Adjustments!J1099","v":0},{"$f":"Adjustments!K1099","v":0},{"$f":"Adjustments!L1099","v":0},{"$f":"Adjustments!M1099","v":0},{"$f":"Adjustments!N1099","v":0},{"$f":"Adjustments!O1099","v":0},{"$f":"Adjustments!P1099","v":0},{"$f":"Adjustments!Q1099","v":0},{"$f":"Adjustments!R1099","v":0},{"$f":"Adjustments!T1099","v":0},{"$f":"Adjustments!U1099","v":0},{"$f":"SUM(G53:T53)","v":0},0]
[35,null,106,"Completed Construction Not Classified",null,null,{"$f":"Adjustments!F1106","v":-193334770.96250004},{"$f":"Adjustments!G1106","v":0},{"$f":"Adjustments!H1106","v":0},{"$f":"Adjustments!I1106","v":0},{"$f":"Adjustments!J1106","v":0},{"$f":"Adjustments!K1106","v":0},{"$f":"Adjustments!L1106","v":0},{"$f":"Adjustments!M1106","v":0},{"$f":"Adjustments!N1106","v":0},{"$f":"Adjustments!O1106","v":0},{"$f":"Adjustments!P1106","v":0},{"$f":"Adjustments!Q1106","v":0},{"$f":"Adjustments!R1106","v":0},{"$f":"Adjustments!T1106","v":0},{"$f":"Adjustments!U1106","v":-193334770.96250004},{"$f":"SUM(G54:T54)","v":-193334770.96250004},0]
[36,null,108,"Accumulated Depreciation",null,null,{"$f":"Adjustments!F1113","v":-36440319.948583782},{"$f":"Adjustments!G1113","v":0},{"$f":"Adjustments!H1113","v":0},{"$f":"Adjustments!I1113","v":0},{"$f":"Adjustments!J1113","v":4506649.8822843758},{"$f":"Adjustments!K1113","v":0},{"$f":"Adjustments!L1113","v":0},{"$f":"Adjustments!M1113","v":0},{"$f":"Adjustments!N1113","v":0},{"$f":"Adjustments!O1113","v":0},{"$f":"Adjustments!P1113","v":0},{"$f":"Adjustments!Q1113","v":0},{"$f":"Adjustments!R1113","v":0},{"$f":"Adjustments!T1113","v":0},{"$f":"Adjustments!U1113","v":-31933670.066299401},{"$f":"SUM(G55:T55)","v":-31933670.066299405},0]
[37,null,111,"Accumulated Amort & Depletion",null,null,{"$f":"Adjustments!F1120","v":0},{"$f":"Adjustments!G1120","v":0},{"$f":"Adjustments!H1120","v":0},{"$f":"Adjustments!I1120","v":0},{"$f":"Adjustments!J1120","v":387467.42957999994},{"$f":"Adjustments!K1120","v":0},{"$f":"Adjustments!L1120","v":0},{"$f":"Adjustments!M1120","v":0},{"$f":"Adjustments!N1120","v":0},{"$f":"Adjustments!O1120","v":0},{"$f":"Adjustments!P1120","v":0},{"$f":"Adjustments!Q1120","v":0},{"$f":"Adjustments!R1120","v":0},{"$f":"Adjustments!T1120","v":0},{"$f":"Adjustments!U1120","v":387467.42957999994},{"$f":"SUM(G56:T56)","v":387467.42957999994},0]
[38,null,254,"Other Regulatory Liabilities ARC",null,null,{"$f":"Adjustments!F1127","v":-17717529.983332254},{"$f":"Adjustments!G1127","v":0},{"$f":"Adjustments!H1127","v":0},{"$f":"Adjustments!I1127","v":0},{"$f":"Adjustments!J1127","v":0},{"$f":"Adjustments!K1127","v":0},{"$f":"Adjustments!L1127","v":0},{"$f":"Adjustments!M1127","v":0},{"$f":"Adjustments!N1127","v":0},{"$f":"Adjustments!O1127","v":0},{"$f":"Adjustments!P1127","v":0},{"$f":"Adjustments!Q1127","v":0},{"$f":"Adjustments!R1127","v":-1952974.6054982841},{"$f":"Adjustments!T1127","v":0},{"$f":"Adjustments!U1127","v":-19670504.588830538},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}},{"$f":"Adjustments!#REF!","v":{"$error":"#REF!"}}]
[39,null,"Total Net Utility Plant",null,null,null,{"$f":"SUM(G52:G57)","v":52987333.024140082},0,0,0,-143875.25613562512,0,0,0,0,0,0,0,-1952974.6054982841,0,{"$f":"SUM(U52:U57)","v":50890483.162506215},{"$f":"SUM(V52:V56)","v":70560987.751336694},0]
[]
[{"$f":"+A58+1","v":40},"Other Rate Base Accounts"]
[{"$f":"+A60+1","v":41},null,154,"Materials & Supplies",null,null,{"$f":"Adjustments!F1145","v":2939112.4875000045},{"$f":"Adjustments!G1145","v":0},{"$f":"Adjustments!H1145","v":0},{"$f":"Adjustments!I1145","v":0},{"$f":"Adjustments!J1145","v":0},{"$f":"Adjustments!K1145","v":0},{"$f":"Adjustments!L1145","v":0},{"$f":"Adjustments!M1145","v":0},{"$f":"Adjustments!N1145","v":0},{"$f":"Adjustments!O1145","v":0},{"$f":"Adjustments!P1145","v":0},{"$f":"Adjustments!Q1145","v":0},{"$f":"Adjustments!R1145","v":0},{"$f":"Adjustments!T1145","v":0},{"$f":"Adjustments!U1145","v":2939112.4875000045},{"$f":"SUM(G61:T61)","v":2939112.4875000045},{"$f":"+U61-V61","v":0}]
[42,null,"164-1","Gas Stored Underground",null,null,{"$f":"Adjustments!F1149","v":-28260657.283750001},{"$f":"Adjustments!G1149","v":0},{"$f":"Adjustments!H1149","v":0},{"$f":"Adjustments!I1149","v":-45826911.25},{"$f":"Adjustments!J1149","v":0},{"$f":"Adjustments!K1149","v":0},{"$f":"Adjustments!L1149","v":0},{"$f":"Adjustments!M1149","v":0},{"$f":"Adjustments!N1149","v":0},{"$f":"Adjustments!O1149","v":0},{"$f":"Adjustments!P1149","v":0},{"$f":"Adjustments!Q1149","v":0},{"$f":"Adjustments!R1149","v":0},{"$f":"Adjustments!T1149","v":0},{"$f":"Adjustments!U1149","v":-74087568.533749998},-74087568.533749998,0]
[43,null,165,"Prepayments",null,null,{"$f":"Adjustments!F1153","v":-220502.37083333265},{"$f":"Adjustments!G1153","v":0},{"$f":"Adjustments!H1153","v":0},{"$f":"Adjustments!I1153","v":0},{"$f":"Adjustments!J1153","v":0},{"$f":"Adjustments!K1153","v":0},{"$f":"Adjustments!L1153","v":0},{"$f":"Adjustments!M1153","v":0},{"$f":"Adjustments!N1153","v":0},{"$f":"Adjustments!O1153","v":0},{"$f":"Adjustments!P1153","v":0},{"$f":"Adjustments!Q1153","v":0},{"$f":"Adjustments!R1153","v":0},{"$f":"Adjustments!T1153","v":0},{"$f":"Adjustments!U1153","v":-220502.37083333265},-220502.37083333265,0]
[44,null,190,"Accum Deferred Income Taxes",null,null,{"$f":"Adjustments!F1160+Adjustments!F1167","v":-1976680.9190584272},{"$f":"Adjustments!G1160+Adjustments!G1167","v":0},{"$f":"Adjustments!H1160+Adjustments!H1167","v":0},{"$f":"Adjustments!I1160+Adjustments!I1167","v":0},{"$f":"Adjustments!J1160+Adjustments!J1167","v":0},{"$f":"Adjustments!K1160+Adjustments!K1167","v":0},{"$f":"Adjustments!L1160+Adjustments!L1167","v":0},{"$f":"Adjustments!M1160+Adjustments!M1167","v":0},{"$f":"Adjustments!N1160+Adjustments!N1167","v":0},{"$f":"Adjustments!O1160+Adjustments!O1167","v":0},{"$f":"Adjustments!P1160+Adjustments!P1167","v":0},{"$f":"Adjustments!Q1160+Adjustments!Q1167","v":0},{"$f":"Adjustments!R1160+Adjustments!R1167","v":0},{"$f":"Adjustments!T1160+Adjustments!T1167","v":0},{"$f":"Adjustments!U1160+Adjustments!U1167","v":-1976680.9190584272},-1976680.9190584272,0]
[45,null,"235-1","Customer Deposits",null,null,{"$f":"Adjustments!F1172","v":33865.087499999558},{"$f":"Adjustments!G1172","v":0},{"$f":"Adjustments!H1172","v":0},{"$f":"Adjustments!I1172","v":0},{"$f":"Adjustments!J1172","v":0},{"$f":"Adjustments!K1172","v":0},{"$f":"Adjustments!L1172","v":0},{"$f":"Adjustments!M1172","v":0},{"$f":"Adjustments!N1172","v":0},{"$f":"Adjustments!O1172","v":0},{"$f":"Adjustments!P1172","v":0},{"$f":"Adjustments!Q1172","v":0},{"$f":"Adjustments!R1172","v":0},{"$f":"Adjustments!T1172","v":0},{"$f":"Adjustments!U1172","v":33865.087499999558},33865.087499999558,0]
[46,null,252,"Misc Customer Credits",null,null,{"$f":"Adjustments!F1177","v":0},{"$f":"Adjustments!G1177","v":0},{"$f":"Adjustments!H1177","v":0},{"$f":"Adjustments!I1177","v":0},{"$f":"Adjustments!J1177","v":0},{"$f":"Adjustments!K1177","v":0},{"$f":"Adjustments!L1177","v":0},{"$f":"Adjustments!M1177","v":0},{"$f":"Adjustments!N1177","v":0},{"$f":"Adjustments!O1177","v":0},{"$f":"Adjustments!P1177","v":0},{"$f":"Adjustments!Q1177","v":0},{"$f":"Adjustments!R1177","v":0},{"$f":"Adjustments!T1177","v":0},{"$f":"Adjustments!U1177","v":0},0,0]
[47,null,"253-1","Unclaimed Customer Deposits",null,null,{"$f":"Adjustments!F1181","v":4705.2583333333314},{"$f":"Adjustments!G1181","v":0},{"$f":"Adjustments!H1181","v":0},{"$f":"Adjustments!I1181","v":0},{"$f":"Adjustments!J1181","v":0},{"$f":"Adjustments!K1181","v":0},{"$f":"Adjustments!L1181","v":0},{"$f":"Adjustments!M1181","v":0},{"$f":"Adjustments!N1181","v":0},{"$f":"Adjustments!O1181","v":0},{"$f":"Adjustments!P1181","v":0},{"$f":"Adjustments!Q1181","v":0},{"$f":"Adjustments!R1181","v":0},{"$f":"Adjustments!T1181","v":0},{"$f":"Adjustments!U1181","v":4705.2583333333314},4705.2583333333314,0]
[48,null,255,"Deferred Investment Tax Credits",null,null,{"$f":"Adjustments!F1188","v":0},{"$f":"Adjustments!G1188","v":0},{"$f":"Adjustments!H1188","v":0},{"$f":"Adjustments!I1188","v":0},{"$f":"Adjustments!J1188","v":0},{"$f":"Adjustments!K1188","v":0},{"$f":"Adjustments!L1188","v":0},{"$f":"Adjustments!M1188","v":0},{"$f":"Adjustments!N1188","v":0},{"$f":"Adjustments!O1188","v":0},{"$f":"Adjustments!P1188","v":0},{"$f":"Adjustments!Q1188","v":0},{"$f":"Adjustments!R1188","v":0},{"$f":"Adjustments!T1188","v":0},{"$f":"Adjustments!U1188","v":0},0,0]
[49,null,282,"Accum Deferred Income Taxes",null,null,{"$f":"(Adjustments!F1195+Adjustments!F1202+Adjustments!F1206)","v":1291127.3558492344},{"$f":"(Adjustments!G1195+Adjustments!G1202+Adjustments!G1206)","v":0},{"$f":"(Adjustments!H1195+Adjustments!H1202+Adjustments!H1206)","v":0},{"$f":"(Adjustments!I1195+Adjustments!I1202+Adjustments!I1206)","v":0},{"$f":"(Adjustments!J1195+Adjustments!J1202+Adjustments!J1206)","v":0},{"$f":"(Adjustments!K1195+Adjustments!K1202+Adjustments!K1206)","v":0},{"$f":"(Adjustments!L1195+Adjustments!L1202+Adjustments!L1206)","v":0},{"$f":"(Adjustments!M1195+Adjustments!M1202+Adjustments!M1206)","v":0},{"$f":"(Adjustments!N1195+Adjustments!N1202+Adjustments!N1206)","v":0},{"$f":"(Adjustments!O1195+Adjustments!O1202+Adjustments!O1206)","v":0},{"$f":"(Adjustments!P1195+Adjustments!P1202+Adjustments!P1206)","v":0},{"$f":"(Adjustments!Q1195+Adjustments!Q1202+Adjustments!Q1206)","v":0},{"$f":"(Adjustments!R1195+Adjustments!R1202+Adjustments!R1206)","v":0},{"$f":"(Adjustments!T1195+Adjustments!T1202+Adjustments!T1206)","v":-88071519.092130333},{"$f":"(Adjustments!U1195+Adjustments!U1202+Adjustments!U1206)","v":-86780391.736281097},-86780391.736281097,0]
[50,null,null,"Working Capital - Cash",null,null,{"$f":"Adjustments!F1244","v":0},{"$f":"Adjustments!G1244","v":981.79720402387852},{"$f":"Adjustments!H1244","v":1607.5724621505235},{"$f":"Adjustments!I1244","v":0},{"$f":"Adjustments!J1244","v":0},{"$f":"Adjustments!K1244","v":50813.621963025857},{"$f":"Adjustments!L1244","v":8566.2332135847646},{"$f":"Adjustments!M1244","v":5237.5728049511981},{"$f":"Adjustments!N1244","v":0},{"$f":"Adjustments!O1244","v":0},{"$f":"Adjustments!P1244","v":405.2393770068104},{"$f":"Adjustments!Q1244","v":274.38146096257395},{"$f":"Adjustments!R1244","v":1346.7115837747417},{"$f":"Adjustments!T1244","v":-6798.8551084320525},{"$f":"Adjustments!U1244","v":55237.819910939244},62434.274961048301,-7196.4550501090562]
[51,null,"Total Other Rate Base Accounts",null,null,null,{"$f":"SUM(G61:G70)","v":-26189030.38445919},{"$f":"SUM(H61:H70)","v":981.79720402387852},1607.5724621505235,-45826911.25,0,50813.621963025857,8566.2332135847646,5237.5728049511981,0,0,405.2393770068104,{"$f":"SUM(R61:R70)","v":274.38146096257395},{"$f":"SUM(S61:S70)","v":1346.7115837747417},{"$f":"SUM(T61:T70)","v":-88078317.947238758},{"$f":"SUM(U61:U70)","v":-160032222.90667856},-160025026.45162845,-7196.4550501090562]
[]
[]
[{"$f":"+A71+1","v":52},"TOTAL RATE BASE",null,null,null,null,{"$f":"+G58+G71","v":26798302.639680892},{"$f":"+H58+H71","v":981.79720402387852},1607.5724621505235,-45826911.25,-143875.25613562512,50813.621963025857,8566.2332135847646,5237.5728049511981,0,0,405.2393770068104,{"$f":"+R58+R71","v":274.38146096257395},{"$f":"+S58+S71","v":-1951627.8939145093},{"$f":"+T58+T71","v":-88078317.947238758},{"$f":"+U58+U71","v":-109141739.74417233},{"$f":"+V58+V71","v":-89464038.700291753},-7196.4550501090562]

{"sheet":"PROJECTED EXPENSES","index":6,"n_rows":762,"n_cols":53,"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,"BOOKED","BOOKED","BOOKED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED","PROJECTED",null,null,"12 Months Ended","12 Months Ended","12 Months Ended",2021,2022]
[null,null,null,null,null,null,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",null,"2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01",null,null,{"$f":"R2","v":"2020-12-01"},{"$f":"AE2","v":"2021-12-01"},{"$f":"AQ2","v":"2022-12-01"}," 1st Qtr 2021 Inflation \nRates"," 1st Qtr 2021 Inflation \nRates","2021 Inflation Rate","2022 Inflation Rate"]
[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,null,null,"USED","USED","USED",2021,2022,2021,2022,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,615,"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,null,4]
[null,616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,617,"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,null,6]
[null,618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,0,0,-1952,0,0,-1342,0,0,-845,0,0,-1087,null,0,0,-2425,{"$f":"W264+W518","v":0},0,-1354.2792999999999,0,0,-852.73175000000003,0,0,{"$f":"AE264+AE518","v":-1096.94605},{"$f":"AF264+AF518","v":0},0,-2447.2615000000001,0,0,-1366.711583974,0,0,-860.55982746500001,0,0,{"$f":"AQ264+AQ518","v":-1107.016014739},null,null,{"$f":"SUM(G10:R10)","v":-5226},{"$f":"SUM(T10:AE10)","v":-5728.9570999999996},{"$f":"SUM(AF10:AQ10)","v":-5781.5489261779994},null,null,null,null,8]
[null,620,812,"Gas Used for Other Utility Operations",null,null,-32860.629999999997,-60471.56,-38014.17,-32162.18,-18647.240000000002,-14694.04,-11600.15,-11273.75,-10492.26,-11829.36,-22328.63,-32986.230000000003,null,-44348.800000000003,-36591.07,-34010.199999999997,-32456.463947,-18817.862246000001,-14828.490466000001,-11706.2913725,-11376.904812499999,-10588.264179,-11937.598644,-22532.936964500001,-33288.054004500002,{"$f":"AF265+AF519","v":-44755.921984000001},-36926.9760226,-34322.413635999997,-32754.414286033458,-18990.610221418279,-14964.61600847788,-11813.75512729955,-11481.344798678749,-10685.464444163219,-12047.185799551919,-22739.78932583411,-33593.638340261314,null,null,{"$f":"SUM(G11:R11)","v":-297360.19999999995},{"$f":"SUM(T11:AE11)","v":-282482.936636},{"$f":"SUM(AF11:AQ11)","v":-285076.12999431847},null,null,null,null,9]
[null,621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,622,null,"Total Production Expenses",null,null,{"$f":"SUM(G10:G12)","v":-32860.629999999997},-60471.56,-39966.17,-32162.18,-18647.240000000002,-16036.04,-11600.15,-11273.75,-11337.26,-11829.36,-22328.63,-34073.230000000003,null,{"$f":"SUM(T10:T12)","v":-44348.800000000003},{"$f":"SUM(U10:U12)","v":-36591.07},{"$f":"SUM(V10:V12)","v":-36435.199999999997},-32456.463947,-18817.862246000001,-16182.769766000001,-11706.2913725,-11376.904812499999,-11440.995929000001,-11937.598644,-22532.936964500001,-34385.0000545,{"$f":"SUM(AF10:AF12)","v":-44755.921984000001},-36926.9760226,-36769.675135999998,-32754.414286033458,-18990.610221418279,-16331.32759245188,-11813.75512729955,-11481.344798678749,-11546.024271628219,-12047.185799551919,-22739.78932583411,-34700.654355000312,null,null,{"$f":"SUM(G13:R13)","v":-302586.19999999995},{"$f":"SUM(T13:AE13)","v":-288211.893736},{"$f":"SUM(AF13:AQ13)","v":-290857.67892049649},null,null,null,null,11]
[null,623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,624,"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,null,13]
[null,625,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
[null,626,870,"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,null,15]
[null,627,null,null,"Utah",null,595888.04,594382.67000000004,658907.48,588297.03,597539.07999999996,572430.06999999995,548910.01,551211.56999999995,795141.47,308467.99,603859.92000000004,738161.41,null,537424.02,591071.11,642732.12,{"$f":"W272+W526","v":598713.07184178231},{"$f":"X272+X526","v":607836.61259929475},582929.03111599735,557999.9845665606,560629.71897782257,807480.6934164667,316529.85740011226,613093.26389699196,748539.69923878578,{"$f":"AF272+AF526","v":560195.3714652881},616150.85208199616,670273.28024217859,626835.33779854537,634769.32830342674,612396.58435958065,580604.29069924681,585005.92601784365,835435.36935819604,346310.44904345419,633527.94476955978,768265.673390729,null,null,{"$f":"SUM(G18:R18)","v":7153196.7400000002},{"$f":"SUM(T18:AE18)","v":7164979.1830538129},{"$f":"SUM(AF18:AQ18)","v":7469770.4075300442},null,null,null,null,16]
[null,628,null,null,"Wyoming",null,44587.61,46147.81,49870.18,47672.51,48167.55,37890.28,38352.03,38639.72,62666.14,31908.080000000002,37731.14,45311.91,null,42819.54,40320.75,46677.53,48516.571474970871,48997.632806221081,38585.227028890804,38987.141349629004,39299.928637168763,63638.61034808484,32742.00351327013,38308.069482661384,45948.979483138966,{"$f":"AF273+AF527","v":44633.859343080287},42031.600003399166,48677.668616752329,50795.452612695546,51168.675627913282,40535.742736974207,40566.491354432095,41008.691417109032,65841.75494852812,35822.522501976498,39584.895082973097,47159.854981812328,null,null,{"$f":"SUM(G19:R19)","v":528944.96000000008},{"$f":"SUM(T19:AE19)","v":524841.98412403581},{"$f":"SUM(AF19:AQ19)","v":547827.209227646},null,null,null,null,17]
[null,629,null,null,"Total",null,{"$f":"SUM(G18:G19)","v":640475.65},{"$f":"SUM(H18:H19)","v":640530.48},708777.66,635969.54,645706.63,610320.35,587262.04,589851.28999999992,857807.61,340376.07,641591.06000000006,783473.32000000007,null,{"$f":"SUM(T18:T19)","v":580243.56000000006},{"$f":"SUM(U18:U19)","v":631391.86},{"$f":"SUM(V18:V19)","v":689409.65},647229.64331675321,656834.24540551589,621514.2581448881,596987.12591618963,599929.64761499129,871119.30376455153,349271.86091338238,651401.3333796534,794488.67872192478,{"$f":"SUM(AF18:AF19)","v":604829.23080836842},658182.45208539534,718950.94885893096,677630.79041124089,685938.00393134006,652932.32709655492,621170.78205367888,626014.61743495264,901277.12430672417,382132.97154543072,673112.83985253284,815425.5283725413,null,null,{"$f":"SUM(G20:R20)","v":7682141.7000000011},{"$f":"SUM(T20:AE20)","v":7689821.1671778504},{"$f":"SUM(AF20:AQ20)","v":8017597.6167576909},null,null,null,null,18]
[null,630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,631,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[null,632,null,null,"Utah",null,106195.13,100017.48,86365.3,103785.26,97812.41,105212.96,96322.53,105791.66,99047.97,102355.16,93173.16,136246.73000000001,null,119521.75,96466.51,116304.94,{"$f":"W277+W531","v":106169.87017689465},100349.0107909966,108048.51520412776,98869.593582080182,108281.42652828737,101760.58284471632,104720.41170067106,95669.134324482744,139173.11482828311,{"$f":"AF277+AF531","v":129668.70559819431},105897.04030241971,126830.00176318205,114320.86299151611,109659.94301179488,118666.77370047408,108315.25393278446,116922.62579206517,112000.02516133241,112835.12622776596,104987.2639185572,148724.11995862884,null,null,{"$f":"SUM(G23:R23)","v":1232325.75},{"$f":"SUM(T23:AE23)","v":1295334.8599805399},{"$f":"SUM(AF23:AQ23)","v":1408827.7423587153},null,null,null,null,21]
[null,633,null,null,"Wyoming",null,3115.54,2936.43,2557.2399999999998,3063.85,2898.87,3110.77,2853.67,3127.55,2926.86,3051.56,2769.8,4092.38,null,3525.35,2881.08,3453.7,3134.2461997154378,2974.0473311279852,3194.6072008766268,2929.1298008614881,3201.1557011067334,3007.0175037901977,3122.0763030344519,2843.9989397370691,4180.2784673141814,{"$f":"AF278+AF532","v":3824.6392081825638},3162.7333141262752,3766.243953949865,3374.8720779478385,3249.9957725057757,3508.5510342473381,3208.9687707576704,3456.6180197566937,3309.5922475109528,3364.0039035804507,3121.0031258102626,4467.1575900301868,null,null,{"$f":"SUM(G24:R24)","v":36504.520000000004},{"$f":"SUM(T24:AE24)","v":38446.687447564174},{"$f":"SUM(AF24:AQ24)","v":41814.379018405874},null,null,null,null,22]
[null,634,null,null,"Total",null,{"$f":"SUM(G23:G24)","v":109310.67},102953.90999999999,88922.540000000008,106849.11,100711.28,108323.73000000001,99176.2,108919.21,101974.83,105406.72,95942.96,140339.11000000002,null,{"$f":"SUM(T23:T24)","v":123047.1},{"$f":"SUM(U23:U24)","v":99347.59},119758.64,109304.11637661008,103323.05812212458,111243.12240500438,101798.72338294167,111482.5822293941,104767.60034850652,107842.48800370551,98513.13326421981,143353.39329559729,{"$f":"SUM(AF23:AF24)","v":133493.34480637687},109059.77361654599,130596.24571713191,117695.73506946395,112909.93878430066,122175.32473472142,111524.22270354212,120379.24381182186,115309.61740884336,116199.13013134641,108108.26704436747,153191.27754865904,null,null,{"$f":"SUM(G25:R25)","v":1268830.27},{"$f":"SUM(T25:AE25)","v":1333781.5474281039},{"$f":"SUM(AF25:AQ25)","v":1450642.1213771212},null,null,null,null,23]
[null,635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[null,636,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"W282+W536","v":0},0,0,0,0,0,0,0,0,{"$f":"AF282+AF536","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G28:R28)","v":0},{"$f":"SUM(T28:AE28)","v":0},{"$f":"SUM(AF28:AQ28)","v":0},null,null,null,null,26]
[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,{"$f":"AF283+AF537","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G29:R29)","v":0},{"$f":"SUM(T29:AE29)","v":0},{"$f":"SUM(AF29:AQ29)","v":0},null,null,null,null,27]
[null,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},{"$f":"SUM(U28:U29)","v":0},{"$f":"SUM(V28:V29)","v":0},{"$f":"SUM(W28:W29)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF28:AF29)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G30:R30)","v":0},{"$f":"SUM(T30:AE30)","v":0},{"$f":"SUM(AF30:AQ30)","v":0},null,null,null,null,28]
[null,640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[null,641,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[null,642,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"W287+W541","v":0},0,0,0,0,0,0,0,0,{"$f":"AF287+AF541","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G33:R33)","v":0},{"$f":"SUM(T33:AE33)","v":0},{"$f":"SUM(AF33:AQ33)","v":0},null,null,null,null,31]
[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,{"$f":"AF288+AF542","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G34:R34)","v":0},{"$f":"SUM(T34:AE34)","v":0},{"$f":"SUM(AF34:AQ34)","v":0},null,null,null,null,32]
[null,644,null,null,"Total",null,{"$f":"SUM(G33:G34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T33:T34)","v":0},{"$f":"SUM(U33:U34)","v":0},{"$f":"SUM(V33:V34)","v":0},{"$f":"SUM(W33:W34)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF33:AF34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G35:R35)","v":0},{"$f":"SUM(T35:AE35)","v":0},{"$f":"SUM(AF35:AQ35)","v":0},null,null,null,null,33]
[null,645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,646,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35]
[null,647,null,null,"Utah",null,935715.81,964144.72,1216722.53,1399792.97,1440719.67,1552768.06,1468561.96,1441007.33,1543454.23,1150108.06,1388810.6,1144998.45,null,1141026.07,923217.13,1432149,{"$f":"W292+W546","v":1418761.1013872046},1462645.1011398807,1575849.0334346984,1490279.1764281706,1462974.7551685858,1565345.7348464879,1167853.6885745274,1409585.6404630193,1161575.2983773735,{"$f":"AF292+AF546","v":1179368.9736004923},956985.84279885842,1475939.846534251,1452920.5223877868,1511561.4332218319,1625422.3449379066,1536522.3436577797,1512116.2484959844,1608603.435516044,1208293.4808857082,1454675.7310199898,1195594.3244833904,null,null,{"$f":"SUM(G38:R38)","v":15646804.389999999},{"$f":"SUM(T38:AE38)","v":16211261.729819946},{"$f":"SUM(AF38:AQ38)","v":16718004.527540026},null,null,null,null,36]
[null,648,null,null,"Wyoming",null,27405.84,31793.71,38213.839999999997,64710.89,51522.080000000002,57934.71,42269.52,56029.46,54577.66,53013.97,35126.32,33819.46,null,34954.03,26173.74,40654.82,65587.765859508683,52306.163011251891,58795.874997467137,42894.60517798928,56883.600672404675,55351.759474527324,53831.950721638583,35651.7701364815,34309.085169907128,{"$f":"AF293+AF547","v":36128.621043952851},27131.102553413621,41897.923185141772,67166.918335772629,54055.477070962661,60645.485058146798,44225.619146290148,58794.327479552652,56881.383115861216,55696.01377010654,36792.205664359193,35313.894471292122,null,null,{"$f":"SUM(G39:R39)","v":546417.46000000008},{"$f":"SUM(T39:AE39)","v":557395.16522117623},{"$f":"SUM(AF39:AQ39)","v":574728.97089485219},null,null,null,null,37]
[null,649,null,null,"Total",null,{"$f":"SUM(G38:G39)","v":963121.65},995938.42999999993,1254936.3700000001,1464503.8599999999,1492241.75,1610702.77,1510831.48,1497036.79,1598031.89,1203122.03,1423936.9200000002,1178817.9099999999,null,{"$f":"SUM(T38:T39)","v":1175980.1000000001},{"$f":"SUM(U38:U39)","v":949390.87},{"$f":"SUM(V38:V39)","v":1472803.82},1484348.8672467133,1514951.2641511327,1634644.9084321654,1533173.7816061599,1519858.3558409906,1620697.4943210152,1221685.6392961659,1445237.4105995009,1195884.3835472807,{"$f":"SUM(AF38:AF39)","v":1215497.5946444452},984116.94535227201,1517837.7697193928,1520087.4407235594,1565616.9102927945,1686067.8299960534,1580747.96280407,1570910.5759755371,1665484.8186319051,1263989.4946558147,1491467.9366843491,1230908.2189546826,null,null,{"$f":"SUM(G40:R40)","v":16193221.850000001},{"$f":"SUM(T40:AE40)","v":16768656.895041123},{"$f":"SUM(AF40:AQ40)","v":17292733.498434879},null,null,null,null,38]
[null,650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39]
[null,651,875,"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,null,40]
[null,652,null,null,"Utah",null,216211.88,326401.71000000002,206701.24,242092.13,183157.59,201652.55,424887.73,157847.45000000001,188562.98,213068.52,149740.85999999999,167836.78,null,302839.53000000003,308538.77,233162.72,{"$f":"W297+W551","v":246592.15287962148},186930.63909524638,205958.93966732841,431885.87203841808,161708.7105676627,192690.90295293837,218679.38340203097,153722.76087220354,172005.17181379182,{"$f":"AF297+AF551","v":318997.54572424979},323340.3011999976,249602.61651018431,259411.93801202223,198757.39316058741,219859.59618807456,449190.4749469969,175421.06980023067,206272.82459239865,239491.49672166121,168572.51634209853,186947.77067547757,null,null,{"$f":"SUM(G43:R43)","v":2678161.42},{"$f":"SUM(T43:AE43)","v":2814715.5532892416},{"$f":"SUM(AF43:AQ43)","v":2995865.5438739788},null,null,null,null,41]
[null,653,null,null,"Wyoming",null,6866.98,10510.13,6431.05,7381.71,5713.78,6246.09,12647.67,4853.0200000000004,5668.5,6604.31,4654.0600000000004,5165.34,null,9126.51,9197.2099999999991,7022.64,7518.9216635544099,5831.4839535158599,6379.4783327396717,12855.984302498307,4971.7344598159707,5792.5918618210799,6778.2253267440328,4777.8205124832848,5293.6263087068974,{"$f":"AF298+AF552","v":9613.4553208024809},9638.4277787832943,7517.794091650163,7909.8139082122343,6200.4311035818992,6810.0444311483825,13371.091921795161,5393.3209574301982,6200.8858059095755,7423.3213180146686,5239.3622248937745,5753.4993091554288,null,null,{"$f":"SUM(G44:R44)","v":82742.64},{"$f":"SUM(T44:AE44)","v":85546.226721879517},{"$f":"SUM(AF44:AQ44)","v":91071.448171377269},null,null,null,null,42]
[null,654,null,null,"Total",null,{"$f":"SUM(G43:G44)","v":223078.86000000002},336911.84,213132.28999999998,249473.84,188871.37,207898.63999999998,437535.39999999997,162700.47,194231.48,219672.83,154394.91999999998,173002.12,null,311966.04000000004,{"$f":"SUM(U43:U44)","v":317735.98000000004},{"$f":"SUM(V43:V44)","v":240185.36000000002},254111.0745431759,192762.12304876224,212338.41800006808,444741.85634091636,166680.44502747868,198483.49481475944,225457.608728775,158500.58138468681,177298.79812249873,{"$f":"SUM(AF43:AF44)","v":328611.00104505225},332978.72897878091,257120.41060183448,267321.75192023447,204957.82426416932,226669.64061922295,462561.56686879206,180814.39075766088,212473.71039830823,246914.81803967588,173811.87856699229,192701.26998463299,null,null,{"$f":"SUM(G45:R45)","v":2760904.06},{"$f":"SUM(T45:AE45)","v":2900261.7800111212},{"$f":"SUM(AF45:AQ45)","v":3086936.9920453569},null,null,null,null,43]
[null,655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,656,878,"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,null,45]
[null,657,null,null,"Utah",null,216669.99,220396.26,252295.1,191760.35,183333.26,195796.8,219216.73,226680.66,200668.01,246027.62,210408.12,240848.69,null,205158.17,197103.58,205995.2,{"$f":"W302+W556","v":196185.68386052872},187642.56798565961,200517.83735614791,224286.68036752031,232203.59570960261,205514.67717188987,251252.91380854411,214863.66508665131,246406.5618721171,{"$f":"AF302+AF556","v":220895.5342076722},211519.4894099019,221915.26669608272,211337.47064088524,202574.80423489006,217140.90683341274,241670.45741712389,251774.27556740859,222597.82223001288,268118.89257277083,229212.49671873258,265435.35008265596,null,null,{"$f":"SUM(G48:R48)","v":2604101.59},{"$f":"SUM(T48:AE48)","v":2567131.1332186614},{"$f":"SUM(AF48:AQ48)","v":2764192.7666115495},null,null,null,null,46]
[null,658,null,null,"Wyoming",null,29247.47,27260.12,20033.18,11462.77,23772.75,14736.65,16645.05,15987.39,21706.42,12406.07,14604.33,15114.8,null,10832.28,11833.79,13604.13,11727.301141168926,24331.536231238621,15091.978969393153,17030.009566566354,16376.912984159051,22230.687885216248,12669.55814315793,14913.587317518613,15463.592105834892,{"$f":"AF303+AF557","v":11663.207355023118},12699.298605251126,14655.507201712368,12633.022511370156,26267.793292799041,16343.11462029314,18349.953706685152,17757.198763510005,24078.585422808523,13520.033846526152,15909.533064618836,16657.770608714243,null,null,{"$f":"SUM(G49:R49)","v":222976.99999999997},{"$f":"SUM(T49:AE49)","v":186105.36434425376},{"$f":"SUM(AF49:AQ49)","v":200535.01899931184},null,null,null,null,47]
[null,659,null,null,"Total",null,{"$f":"SUM(G48:G49)","v":245917.46},247656.38,272328.28000000003,203223.12,207106.01,210533.44999999998,235861.78,242668.05,222374.43,258433.69,225012.44999999998,255963.49,null,{"$f":"SUM(T48:T49)","v":215990.45},{"$f":"SUM(U48:U49)","v":208937.37},{"$f":"SUM(V48:V49)","v":219599.33000000002},207912.98500169764,211974.10421689824,215609.81632554106,241316.68993408667,248580.50869376166,227745.36505710613,263922.47195170203,229777.25240416994,261870.153977952,{"$f":"SUM(AF48:AF49)","v":232558.74156269533},224218.78801515303,236570.77389779509,223970.4931522554,228842.5975276891,233484.02145370588,260020.41112380906,269531.47433091857,246676.40765282139,281638.926419297,245122.02978335141,282093.12069137022,null,null,{"$f":"SUM(G50:R50)","v":2827078.59},{"$f":"SUM(T50:AE50)","v":2753236.4975629156},{"$f":"SUM(AF50:AQ50)","v":2964727.7856108621},null,null,null,null,48]
[null,660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49]
[null,661,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
[null,662,null,null,"Utah",null,183010.9,178236.23,222182.47,141409.54999999999,129478,145213.48000000001,166631.54,130989.69,129915.57,161079.76,190957.94,182058.37,null,171209.73,131628.35999999999,146355.54999999999,{"$f":"W307+W561","v":144761.70165243663},132796.12862584152,148872.8929795727,170269.72866466412,134783.44305321662,133328.65619789509,164734.19712581096,195104.08980763942,186521.61018348706,{"$f":"AF307+AF561","v":185503.59392185346},142817.45922904089,158671.02675372633,156450.3419543537,144896.05982974765,162095.27423375953,182291.56727104195,149478.48571528224,145939.84249652142,177127.59060420678,208750.82001298858,202398.64888445841,null,null,{"$f":"SUM(G53:R53)","v":1961163.5},{"$f":"SUM(T53:AE53)","v":1860366.0882905643},{"$f":"SUM(AF53:AQ53)","v":2016420.7109069808},null,null,null,null,51]
[null,663,null,null,"Wyoming",null,8825.1,6819.12,12569.93,6399.19,1539.16,1351.23,2743.42,7523.05,10780.33,3146,8711.1299999999992,4327.2700000000004,null,3163.61,4006.3,5319.96,6550.8845307636993,1578.6040048174225,1385.2813057078997,2803.3191016131332,7740.9342770526546,11063.546211357532,3217.3737045411617,8900.2692940970228,4433.3549075425535,{"$f":"AF308+AF562","v":3427.7317344470698},4346.8564594233831,5767.6221741420377,7079.829217552,1722.4410281866758,1508.3172540378669,3001.2465316153357,8584.9055903587068,12110.016237934564,3459.4253184933646,9522.8065967811817,4810.7296652070972,null,null,{"$f":"SUM(G54:R54)","v":74734.930000000022},{"$f":"SUM(T54:AE54)","v":60163.43733749308},{"$f":"SUM(AF54:AQ54)","v":65341.927808179273},null,null,null,null,52]
[null,664,null,null,"Total",null,{"$f":"SUM(G53:G54)","v":191836},185055.35,234752.4,147808.74,131017.16,146564.71000000002,169374.96000000002,138512.74,140695.9,164225.76,199669.07,186385.63999999998,null,{"$f":"SUM(T53:T54)","v":174373.34},{"$f":"SUM(U53:U54)","v":135634.65999999997},{"$f":"SUM(V53:V54)","v":151675.50999999998},151312.58618320033,134374.73263065895,150258.17428528061,173073.04776627725,142524.37733026926,144392.20240925261,167951.57083035211,204004.35910173645,190954.96509102962,{"$f":"SUM(AF53:AF54)","v":188931.32565630053},147164.31568846427,164438.64892786837,163530.17117190571,146618.50085793433,163603.59148779738,185292.81380265727,158063.39130564095,158049.85873445598,180587.01592270014,218273.62660976977,207209.3785496655,null,null,{"$f":"SUM(G55:R55)","v":2035898.43},{"$f":"SUM(T55:AE55)","v":1920529.5256280571},{"$f":"SUM(AF55:AQ55)","v":2081762.6387151598},null,null,null,null,53]
[null,665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
[null,666,880,"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,null,55]
[null,667,null,null,"Utah",null,1867043.12,1392851.34,1511904.36,1081910.96,1251391.33,1196373.82,1078130.8600000001,1319048.31,1140486.6000000001,2050565.7,756007.74,1408095.18,null,1305379.28,1529842.81,1095903.8999999999,{"$f":"W312+W566","v":1101505.7575117934},1273073.4882729966,1219735.0059682936,1096009.7063131698,1342019.2537448788,1161584.3116432908,2079258.5641752458,772178.51632089447,1432568.299976713,{"$f":"AF312+AF566","v":1362883.0250257868},1591724.7949044243,1150266.6426368367,1154821.8948253584,1328933.0985495625,1288706.1798076888,1139396.2509898548,1401588.1040116241,1220401.2389938203,2130362.5206844714,824092.24553380813,1495871.3876979477,null,null,{"$f":"SUM(G58:R58)","v":16053809.32},{"$f":"SUM(T58:AE58)","v":15409058.893927276},{"$f":"SUM(AF58:AQ58)","v":16089047.383661183},null,null,null,null,56]
[null,668,null,null,"Wyoming",null,161575.4,111847.7,128007.1,91407.94,89546.03,70206.22,95796.42,89762.04,89240.58,124853.15,88965.440000000002,131657.07999999999,null,100109.92,102340.35,113065.29,93063.45523322231,91097.544021739712,71577.113055442271,97385.030004662927,91325.226697282953,90891.42975458724,126600.17740556013,90868.383785377067,133945.31985792189,{"$f":"AF313+AF567","v":104519.89907844218},106480.00667087949,118673.9380406077,97568.001781664789,95094.700001407298,75624.514731472605,101240.1053117518,95378.923199420606,95493.725573388714,129711.75288331235,96977.484945462696,139864.16668215548,null,null,{"$f":"SUM(G59:R59)","v":1272865.0999999999},{"$f":"SUM(T59:AE59)","v":1202269.2398157965},{"$f":"SUM(AF59:AQ59)","v":1256627.218899966},null,null,null,null,57]
[null,669,null,null,"Total",null,{"$f":"SUM(G58:G59)","v":2028618.52},1504699.04,1639911.4600000002,1173318.8999999999,1340937.3600000001,1266580.04,1173927.28,1408810.35,1229727.1800000002,2175418.85,844973.17999999993,1539752.26,null,{"$f":"SUM(T58:T59)","v":1405489.2},{"$f":"SUM(U58:U59)","v":1632183.1600000001},{"$f":"SUM(V58:V59)","v":1208969.19},1194569.2127450157,1364171.0322947362,1291312.1190237359,1193394.7363178327,1433344.4804421617,1252475.7413978782,2205858.7415808057,863046.9001062715,1566513.6198346349,{"$f":"SUM(AF58:AF59)","v":1467402.9241042291},1698204.8015753038,1268940.5806774443,1252389.8966070232,1424027.7985509699,1364330.6945391614,1240636.3563016066,1496967.0272110447,1315894.9645672089,2260074.2735677836,921069.7304792708,1635735.5543801032,null,null,{"$f":"SUM(G60:R60)","v":17326674.419999998},{"$f":"SUM(T60:AE60)","v":16611328.133743072},{"$f":"SUM(AF60:AQ60)","v":17345674.602561146},null,null,null,null,58]
[null,670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
[null,671,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60]
[null,672,null,null,"Utah",null,825.08,1080.68,18733.259999999998,564.37,873.69,628.22,675.55,1437.39,386,2831.68,-650.9,158.12,null,3485.26,-902.65,-90.44,{"$f":"W317+W571","v":581.04038280984059},893.68654941567092,645.92140473330414,690.46662032557083,1465.8422586192323,397.07093075785224,2869.6537848207477,-650.27037645741211,169.96845629149732,{"$f":"AF317+AF571","v":3584.3120223322189},-847.70761569853357,-38.588364704910418,646.12936570583156,961.91986498314486,713.58771068287115,740.17446817664847,1553.20916026246,439.73676296126848,2940.5625352784964,-614.17770125416575,228.38915913191272,null,null,{"$f":"SUM(G63:R63)","v":27543.139999999992},{"$f":"SUM(T63:AE63)","v":9555.5500113163052},{"$f":"SUM(AF63:AQ63)","v":10307.547367857243},null,null,null,null,61]
[null,673,null,null,"Wyoming",null,27.27,35.74,2.34,18.68,28.9,20.8,22.31,47.55,12.76,93.61,-21.48,5.25,null,115.2,-29.83,-2.99,19.231770559894791,29.561447742463443,21.386083248627429,22.802620530624651,48.491223256975829,13.125971700699985,94.865341704242809,-21.45922213290094,5.6433999211381298,{"$f":"AF318+AF572","v":118.47401484327469},-28.014311390114958,-1.2757542068518681,21.386141275023359,31.818475772886131,23.626475410212528,24.44421935463108,51.381389581449696,14.536375894781827,97.209451254174255,-20.268147216069273,7.5831209552399592,null,null,{"$f":"SUM(G64:R64)","v":293.73},{"$f":"SUM(T64:AE64)","v":316.02863653176615},{"$f":"SUM(AF64:AQ64)","v":340.90145152863744},null,null,null,null,62]
[null,674,null,null,"Total",null,{"$f":"SUM(G63:G64)","v":852.35},1116.42,18735.599999999999,583.04999999999995,902.59,649.02,697.8599999999999,1484.94,398.76,2925.29,-672.38,163.37,null,{"$f":"SUM(T63:T64)","v":3600.46},{"$f":"SUM(U63:U64)","v":-932.48},{"$f":"SUM(V63:V64)","v":-93.429999999999993},600.27215336973541,923.24799715813435,667.30748798193156,713.26924085619544,1514.3334818762082,410.19690245855224,2964.5191265249905,-671.729598590313,175.61185621263544,{"$f":"SUM(AF63:AF64)","v":3702.7860371754937},-875.7219270886485,-39.86411891176229,667.51550698085487,993.73834075603099,737.21418609308364,764.61868753127953,1604.5905498439097,454.27313885605031,3037.7719865326708,-634.44584847023498,235.97228008715268,null,null,{"$f":"SUM(G65:R65)","v":27836.869999999995},{"$f":"SUM(T65:AE65)","v":9871.5786478480713},{"$f":"SUM(AF65:AQ65)","v":10648.44881938588},null,null,null,null,63]
[null,675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64]
[null,676,885,"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,null,65]
[null,677,null,null,"Utah",null,27595.79,33586.71,18974.91,21187.15,23967.91,25328.73,20509.13,18542.990000000002,18985.87,23968.45,15236.92,22565.79,null,-0.01,0,0,{"$f":"W322+W576","v":21719.590227881261},24513.396218286689,25865.706594774725,21020.415907491581,19006.628710953279,19451.443395814098,24509.625602762564,15713.348451365244,23150.153565697197,{"$f":"AF322+AF576","v":-1.0861114890613326E-2},0,0,23641.97553687833,26359.468726027844,27588.317575627101,22857.486640042178,20675.495687395978,21107.328978240592,26330.744779945828,17636.57557457616,25297.526679271206,null,null,{"$f":"SUM(G68:R68)","v":270450.35000000003},{"$f":"SUM(T68:AE68)","v":194950.29867502666},{"$f":"SUM(AF68:AQ68)","v":211494.90931689029},null,null,null,null,66]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF323+AF577","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G69:R69)","v":0},{"$f":"SUM(T69:AE69)","v":0},{"$f":"SUM(AF69:AQ69)","v":0},null,null,null,null,67]
[null,679,null,null,"Total",null,{"$f":"SUM(G68:G69)","v":27595.79},33586.71,18974.91,21187.15,23967.91,25328.73,20509.13,18542.990000000002,18985.87,23968.45,15236.92,22565.79,null,{"$f":"SUM(T68:T69)","v":-0.01},{"$f":"SUM(U68:U69)","v":0},{"$f":"SUM(V68:V69)","v":0},21719.590227881261,24513.396218286689,25865.706594774725,21020.415907491581,19006.628710953279,19451.443395814098,24509.625602762564,15713.348451365244,23150.153565697197,{"$f":"SUM(AF68:AF69)","v":-1.0861114890613326E-2},0,0,23641.97553687833,26359.468726027844,27588.317575627101,22857.486640042178,20675.495687395978,21107.328978240592,26330.744779945828,17636.57557457616,25297.526679271206,null,null,{"$f":"SUM(G70:R70)","v":270450.35000000003},{"$f":"SUM(T70:AE70)","v":194950.29867502666},{"$f":"SUM(AF70:AQ70)","v":211494.90931689029},null,null,null,null,68]
[null,680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[null,681,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
[null,682,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"W327+W581","v":0},0,0,0,0,0,0,0,0,{"$f":"AF327+AF581","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G73:R73)","v":0},{"$f":"SUM(T73:AE73)","v":0},{"$f":"SUM(AF73:AQ73)","v":0},null,null,null,null,71]
[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,{"$f":"AF328+AF582","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G74:R74)","v":0},{"$f":"SUM(T74:AE74)","v":0},{"$f":"SUM(AF74:AQ74)","v":0},null,null,null,null,72]
[null,684,null,null,"Total",null,{"$f":"SUM(G73:G74)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T73:T74)","v":0},{"$f":"SUM(U73:U74)","v":0},{"$f":"SUM(V73:V74)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF73:AF74)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G75:R75)","v":0},{"$f":"SUM(T75:AE75)","v":0},{"$f":"SUM(AF75:AQ75)","v":0},null,null,null,null,73]
[null,685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
[null,686,887,"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,null,75]
[null,687,null,null,"Utah",null,713031.35,725662.83,810486.64,846472.27,780200.9,759653.84,768097.59,782465.99,737295.12,768182.52,759591.58,751460.97,null,152434.49,1477529.82,793083.64,{"$f":"W332+W586","v":857538.65286475176},790515.01671741728,769703.56930454646,778296.92928683094,792842.01355852233,747190.42681959725,778304.2997593605,769606.2762103643,761437.62658342277,{"$f":"AF332+AF586","v":163556.42758834717},1503640.5261529521,809525.06002449733,874342.78393970046,806674.93726110691,785480.50463695347,794472.20600400714,809236.87297019979,763334.61587782344,794018.48148488242,785180.67907738639,777252.14265805739,null,null,{"$f":"SUM(G78:R78)","v":9202601.6000000015},{"$f":"SUM(T78:AE78)","v":9468482.7611048147},{"$f":"SUM(AF78:AQ78)","v":9666715.2376759145},null,null,null,null,76]
[null,688,null,null,"Wyoming",null,4905.8599999999997,2704.38,1588.53,475.75,1255.8,601.28,315.05,1171.99,234.18,646.57000000000005,1153.48,868.14,null,107.37,124.83,1076.42,481.9697331613778,1272.4014519769621,609.23454576552626,319.23345518089189,1187.5313730510545,237.32295170028166,655.08938044490992,1168.6878460173702,879.66572787157895,{"$f":"AF333+AF587","v":115.20393862413229},127.03597879308676,1098.7352672053221,491.41430168682717,1298.4122246109928,621.72228054307948,325.86805603902792,1212.0878541345223,242.45067612310962,668.31581845116727,1192.3384007260627,897.93575723189815,null,null,{"$f":"SUM(G79:R79)","v":15921.009999999998},{"$f":"SUM(T79:AE79)","v":8119.7564651699531},{"$f":"SUM(AF79:AQ79)","v":8291.5205541692285},null,null,null,null,77]
[null,689,null,null,"Total",null,{"$f":"SUM(G78:G79)","v":717937.21},728367.21,812075.17,846948.02,781456.70000000007,760255.12,768412.64,783637.98,737529.3,768829.09,760745.05999999994,752329.11,null,{"$f":"SUM(T78:T79)","v":152541.85999999999},{"$f":"SUM(U78:U79)","v":1477654.6500000001},{"$f":"SUM(V78:V79)","v":794160.06},858020.62259791314,791787.41816939425,770312.80385031202,778616.16274201183,794029.54493157344,747427.74977129756,778959.38913980545,770774.96405638172,762317.29231129435,{"$f":"SUM(AF78:AF79)","v":163671.63152697129},1503767.5621317453,810623.79529170261,874834.19824138726,807973.34948571795,786102.22691749653,794798.07406004611,810448.9608243343,763577.06655394658,794686.79730333353,786373.01747811248,778150.07841528929,null,null,{"$f":"SUM(G80:R80)","v":9218522.6099999975},{"$f":"SUM(T80:AE80)","v":9476602.5175699852},{"$f":"SUM(AF80:AQ80)","v":9675006.7582300846},null,null,null,null,78]
[null,690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[null,691,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80]
[null,692,null,null,"Utah",null,249780.8,320311.09000000003,240647.59,274395.28000000003,252967.91,299726.15999999997,284801.88,301206.34999999998,357904.85,289221.24,252688.05,279307.96999999997,null,232356.39,244106.84,273936.64000000001,{"$f":"W337+W591","v":279008.70920783083},257073.50976394938,304525.6574760339,289426.38022916194,306031.81098620518,363416.32869523903,293824.22499050538,256853.9268864856,283927.56848713249,{"$f":"AF337+AF591","v":242074.32294496649},254780.73830527387,284272.89903481444,290427.49143850151,266728.10684961465,315580.62987633696,300309.19723337569,317154.74802806578,375318.58002936514,304324.42852648348,266881.08415023389,295098.9102853497,null,null,{"$f":"SUM(G83:R83)","v":3402959.17},{"$f":"SUM(T83:AE83)","v":3384487.9867225434},{"$f":"SUM(AF83:AQ83)","v":3512951.136702382},null,null,null,null,81]
[null,693,null,null,"Wyoming",null,4015.94,4875.7,3618.75,3503.11,3495.64,3772.35,3629.6,3627.88,3819.17,4410.2700000000004,3745.27,3874.45,null,4079.61,3852.61,2376.23,3562.0080611920303,3552.3732779831716,3832.7564199925573,3688.5360085395714,3686.0002667295498,3877.9824863032618,4480.459888592125,3807.0154356335729,3938.5312482310137,{"$f":"AF338+AF592","v":4250.2331381095855},4021.070528799115,2465.8906193545231,3707.7877197199923,3685.7854398519839,3971.8941753832878,3827.2298703865999,3819.9704862665058,4004.9903243578565,4640.5751437809158,3955.6350924998105,4093.4956956476158,null,null,{"$f":"SUM(G84:R84)","v":46388.13},{"$f":"SUM(T84:AE84)","v":44734.113093196844},{"$f":"SUM(AF84:AQ84)","v":46444.558234157797},null,null,null,null,82]
[null,694,null,null,"Total",null,{"$f":"SUM(G83:G84)","v":253796.74},325186.79000000004,244266.34,277898.39,256463.55000000002,303498.50999999995,288431.48,304834.23,361724.01999999996,293631.51,256433.31999999998,283182.42,null,{"$f":"SUM(T83:T84)","v":236436},{"$f":"SUM(U83:U84)","v":247959.44999999998},{"$f":"SUM(V83:V84)","v":276312.87},282570.71726902289,260625.88304193254,308358.41389602644,293114.91623770149,309717.81125293474,367294.31118154229,298304.68487909751,260660.94232211917,287866.0997353635,{"$f":"SUM(AF83:AF84)","v":246324.55608307608},258801.80883407299,286738.78965416894,294135.2791582215,270413.89228946663,319552.52405172022,304136.42710376228,320974.71851433226,379323.57035372301,308965.00367026438,270836.71924273367,299192.40598099731,null,null,{"$f":"SUM(G85:R85)","v":3449347.3000000003},{"$f":"SUM(T85:AE85)","v":3429222.0998157403},{"$f":"SUM(AF85:AQ85)","v":3559395.6949365395},null,null,null,null,83]
[null,695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,696,889,"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,null,85]
[null,697,null,null,"Utah",null,1876.35,1794.49,1845.42,1579.63,1979.56,16311.07,1925.28,1330.07,1308.5,1692.63,1155.97,1354.17,null,1866.49,2384.5,1963.01,{"$f":"W342+W596","v":1634.4514116276987},2036.7349177780177,16536.013907760527,1982.5386563751752,1377.1155301229114,1354.8854133589693,1745.8514140907025,1207.2914239278236,1410.7619707962406,{"$f":"AF342+AF596","v":2012.0300631952784},2582.1357539963769,2122.5332941503812,1867.8847985246318,2260.6875280139184,16916.642041553976,2210.1768917935447,1578.9363464894559,1554.0451054896348,1963.1292439187587,1444.7773997349786,1667.9695295794304,null,null,{"$f":"SUM(G88:R88)","v":34153.14},{"$f":"SUM(T88:AE88)","v":35499.644645838074},{"$f":"SUM(AF88:AQ88)","v":38180.947996440365},null,null,null,null,86]
[null,698,null,null,"Wyoming",null,58.04,55.22,57.57,48.03,61.57,523.92999999999995,59.46,41.09,40.619999999999997,52.29,36.700000000000003,42.79,null,57.93,74.849999999999994,60.7,49.696891867385624,63.348304111819061,531.15545250513742,61.228366008096437,42.543382778914221,42.059950699764109,53.934155983766573,38.329364307162926,44.578232223702436,{"$f":"AF343+AF597","v":62.447107437437374},81.053831489464798,65.632763437235738,56.794633473115859,70.31387333539621,543.38165827449541,68.258704181232929,48.778255638614333,48.242500714550218,60.646466247503511,45.869123394442518,52.705654512139361,null,null,{"$f":"SUM(G89:R89)","v":1077.31},{"$f":"SUM(T89:AE89)","v":1120.3541004857489},{"$f":"SUM(AF89:AQ89)","v":1204.1245721356281},null,null,null,null,87]
[null,699,null,null,"Total",null,{"$f":"SUM(G88:G89)","v":1934.3899999999999},1849.71,1902.99,1627.66,2041.1299999999999,16835,1984.74,1371.1599999999999,1349.12,1744.92,1192.67,1396.96,null,{"$f":"SUM(T88:T89)","v":1924.42},{"$f":"SUM(U88:U89)","v":2459.35},{"$f":"SUM(V88:V89)","v":2023.71},1684.1483034950843,2100.0832218898368,17067.169360265663,2043.7670223832715,1419.6589129018257,1396.9453640587335,1799.785570074469,1245.6207882349865,1455.3402030199429,{"$f":"SUM(AF88:AF89)","v":2074.477170632716},2663.1895854858417,2188.1660575876167,1924.6794319977478,2331.0014013493146,17460.023699828471,2278.4355959747777,1627.7146021280703,1602.2876062041851,2023.7757101662621,1490.6465231294212,1720.6751840915697,null,null,{"$f":"SUM(G90:R90)","v":35230.449999999997},{"$f":"SUM(T90:AE90)","v":36619.998746323814},{"$f":"SUM(AF90:AQ90)","v":39385.07256857599},null,null,null,null,88]
[null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89]
[null,701,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
[null,702,null,null,"Utah",null,79364.78,102527.27,99392.09,73585.98,81467.350000000006,99145.91,100672.98,98088.9,116005.34,110092.29,89727.79,96973.29,null,80725.58,74791.59,88236.34,{"$f":"W347+W601","v":75558.835556013495},83406.462074087802,101815.90181075278,103000.97950566579,100064.8114194481,118783.9820051518,112200.8376929971,91678.755750375742,99341.197603047942,{"$f":"AF347+AF601","v":86618.50654271798},80865.710006722802,95281.307234346357,82966.723361477372,90165.008838174283,111866.78581531114,110950.98450725248,106089.57785233727,128510.5218523355,118320.15916501186,98034.749510054404,107737.72455330146,null,null,{"$f":"SUM(G93:R93)","v":1147043.97},{"$f":"SUM(T93:AE93)","v":1129605.2734175404},{"$f":"SUM(AF93:AQ93)","v":1217407.7592390429},null,null,null,null,91]
[null,703,null,null,"Wyoming",null,1830,1345.09,2470.6799999999998,894.47,8147.05,2623.67,3078.3,4562.32,3981.17,1703.37,2846.04,1822.61,null,892.62,3543.58,3251.39,918.4509282853528,8340.9687051401197,2694.3252334243311,3149.4837563394963,4654.2237749141495,4076.529801468193,1735.993872968947,2907.9219048613527,1867.1147504977009,{"$f":"AF348+AF602","v":957.78080888562044},3831.3681079065555,3510.9875310861871,1008.497067581904,9016.8495140083451,2960.2989164157884,3392.5728195259067,4934.4482691443727,4410.3334750181548,1830.6732425758992,3109.5251370349724,2024.9272160209555,null,null,{"$f":"SUM(G94:R94)","v":35304.769999999997},{"$f":"SUM(T94:AE94)","v":38032.602727899641},{"$f":"SUM(AF94:AQ94)","v":40988.26210520466},null,null,null,null,92]
[null,704,null,null,"Total",null,{"$f":"SUM(G93:G94)","v":81194.78},103872.36,101862.76999999999,74480.45,89614.400000000009,101769.58,103751.28,102651.22,119986.51,111795.65999999999,92573.829999999987,98795.9,null,{"$f":"SUM(T93:T94)","v":81618.2},{"$f":"SUM(U93:U94)","v":78335.17},{"$f":"SUM(V93:V94)","v":91487.73},76477.286484298849,91747.430779227929,104510.22704417711,106150.46326200529,104719.03519436225,122860.51180661999,113936.83156596604,94586.677655237101,101208.31235354564,{"$f":"SUM(AF93:AF94)","v":87576.287351603605},84697.078114629359,98792.29476543254,83975.220429059278,99181.858352182622,114827.08473172694,114343.55732677838,111024.02612148164,132920.85532735367,120150.83240758776,101144.27464708938,109762.65176932242,null,null,{"$f":"SUM(G95:R95)","v":1182348.74},{"$f":"SUM(T95:AE95)","v":1167637.8761454402},{"$f":"SUM(AF95:AQ95)","v":1258396.0213442475},null,null,null,null,93]
[null,705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94]
[null,706,893,"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,null,95]
[null,707,null,null,"Utah",null,50435.3,28615.7,36374.15,68321.69,58424.54,61763.54,73459.41,58446.66,75305.09,55589.61,89029.07,28247.79,null,58390.19,35368.65,38151.370000000003,{"$f":"W352+W606","v":69871.217210344912},59759.954717138979,63110.50640434699,74918.124658142275,59681.624168070703,76646.550994289966,56775.690069381671,90474.678791093553,28685.312899857541,{"$f":"AF352+AF606","v":62656.716093370967},37606.570652676863,40571.342478437553,75113.691008033013,64302.005325678758,67543.013736297857,79373.187898495176,63650.028418543079,80336.423091226257,60615.559888814183,94037.265677373871,29695.136909302091,null,null,{"$f":"SUM(G98:R98)","v":684012.55},{"$f":"SUM(T98:AE98)","v":711833.86991266639},{"$f":"SUM(AF98:AQ98)","v":755500.94117824966},null,null,null,null,96]
[null,708,null,null,"Wyoming",null,1084.6600000000001,1667.83,7563.71,6290.81,5968.62,20902.23,14958.22,18864.48,20966.12,11009.39,10555.7,14179.57,null,3838.75,4494.7299999999996,7044.44,6433.484767999882,6105.0452587869759,21358.075011246663,15255.25171824708,19263.082021899736,21339.603813399634,11244.290335783069,10727.098091838387,14399.193785971682,{"$f":"AF353+AF607","v":4119.2444981499084},4779.1301423635405,7491.2745678282226,6916.1924789952382,6569.0587384505334,22858.139413790999,16162.416859692021,20543.940202930971,22366.922168228208,12004.767417585983,11149.494938121394,14906.096103979555,null,null,{"$f":"SUM(G99:R99)","v":134011.34},{"$f":"SUM(T99:AE99)","v":141503.04480517309},{"$f":"SUM(AF99:AQ99)","v":149866.67753011658},null,null,null,null,97]
[null,709,null,null,"Total",null,{"$f":"SUM(G98:G99)","v":51519.960000000006},30283.53,43937.86,74612.5,64393.16,82665.77,88417.63,77311.14,96271.209999999992,66599,99584.77,42427.360000000001,null,{"$f":"SUM(T98:T99)","v":62228.94},{"$f":"SUM(U98:U99)","v":39863.380000000005},{"$f":"SUM(V98:V99)","v":45195.810000000005},76304.70197834479,65864.999975925952,84468.581415593653,90173.376376389351,78944.706189970442,97986.1548076896,68019.980405164737,101201.77688293194,43084.506685829227,{"$f":"SUM(AF98:AF99)","v":66775.960591520881},42385.7007950404,48062.617046265776,82029.883487028244,70871.064064129285,90401.153150088852,95535.604758187197,84193.96862147405,102703.34525945447,72620.32730640017,105186.76061549527,44601.233013281642,null,null,{"$f":"SUM(G100:R100)","v":818023.89},{"$f":"SUM(T100:AE100)","v":853336.91471783968},{"$f":"SUM(AF100:AQ100)","v":905367.61870836618},null,null,null,null,98]
[null,710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
[null,711,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"W357+W611","v":0},0,0,0,0,0,0,0,0,{"$f":"AF357+AF611","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G103:R103)","v":0},{"$f":"SUM(T103:AE103)","v":0},{"$f":"SUM(AF103:AQ103)","v":0},null,null,null,null,101]
[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,{"$f":"AF358+AF612","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G104:R104)","v":0},{"$f":"SUM(T104:AE104)","v":0},{"$f":"SUM(AF104:AQ104)","v":0},null,null,null,null,102]
[null,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},{"$f":"SUM(U103:U104)","v":0},{"$f":"SUM(V103:V104)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF103:AF104)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G105:R105)","v":0},{"$f":"SUM(T105:AE105)","v":0},{"$f":"SUM(AF105:AQ105)","v":0},null,null,null,null,103]
[null,715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104]
[null,716,8942,"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,null,105]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"W362+W616","v":0},0,0,0,0,0,0,0,0,{"$f":"AF362+AF616","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G108:R108)","v":0},{"$f":"SUM(T108:AE108)","v":0},{"$f":"SUM(AF108:AQ108)","v":0},null,null,null,null,106]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF363+AF617","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G109:R109)","v":0},{"$f":"SUM(T109:AE109)","v":0},{"$f":"SUM(AF109:AQ109)","v":0},null,null,null,null,107]
[null,719,null,null,"Total",null,{"$f":"SUM(G108:G109)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T108:T109)","v":0},{"$f":"SUM(U108:U109)","v":0},{"$f":"SUM(V108:V109)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF108:AF109)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G110:R110)","v":0},{"$f":"SUM(T110:AE110)","v":0},{"$f":"SUM(AF110:AQ110)","v":0},null,null,null,null,108]
[null,720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109]
[null,721,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G18+G23+G28+G33+G38+G43+G48+G53+G58+G63+G68+G73+G78+G83+G88+G93+G98+G103+G108","v":5243644.3199999994},4990009.18,5381532.54,5035154.620000001,5083313.1999999993,5232005.21,5252803.1800000006,5194095.0200000014,5404467.5999999996,5483251.2300000014,4599736.82,5198313.709999999,null,{"$f":"T18+T23+T28+T33+T38+T43+T48+T53+T58+T63+T68+T73+T78+T83+T88+T93+T98+T103+T108","v":4311816.9400000004},{"$f":"U18+U23+U28+U33+U38+U43+U48+U53+U58+U63+U68+U73+U78+U83+U88+U93+U98+U103+U108","v":5611147.0200000005},{"$f":"V18+V23+V28+V33+V38+V43+V48+V53+V58+V63+V68+V73+V78+V83+V88+V93+V98+V103+V108","v":5067883.9899999993},5118601.8361715209,5169472.30946799,5324114.5326291146,5338936.5768245775,5283070.7503819978,5494946.247327894,5573259.1995008634,4679101.0779090375,5284912.3458567979,{"$f":"AF18+AF23+AF28+AF33+AF38+AF43+AF48+AF53+AF58+AF63+AF68+AF73+AF78+AF83+AF88+AF93+AF98+AF103+AF108","v":4518015.0539373523},5827063.753182563,5285233.2348379837,5325105.0480592893,5388604.1947054407,5569977.141453661,5548904.0525579723,5512245.6038637329,5721851.8100457685,5791052.6223643739,4886419.9720038399,5500215.0749472808,null,null,{"$f":"SUM(G113:R113)","v":62098326.63000001},{"$f":"SUM(T113:AE113)","v":62257262.826069795},{"$f":"SUM(AF113:AQ113)","v":64874687.561959259},null,null,null,null,111]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,293545.70999999996,247998.97999999998,272984.10000000003,243329.71,242117.8,219920.21,233370.71999999997,244237.54,276620.51,252898.63999999996,210877.93000000005,260281.05000000002,null,{"$f":"T19+T24+T29+T34+T39+T44+T49+T54+T59+T64+T69+T74+T79+T84+T89+T94+T99+T104+T109","v":213622.71999999997},{"$f":"U19+U24+U29+U34+U39+U44+U49+U54+U59+U64+U69+U74+U79+U84+U89+U94+U99+U104+U109","v":208813.99000000002},{"$f":"V19+V24+V29+V34+V39+V44+V49+V54+V59+V64+V69+V74+V79+V84+V89+V94+V99+V104+V109","v":243604.26000000007},247563.98825597024,246480.70980565407,224056.49363670041,237381.75522866627,248681.36547162119,281562.26801465626,257225.99809342349,214891.49288888086,264708.96344508335,{"$f":"AF19+AF24+AF29+AF34+AF39+AF44+AF49+AF54+AF59+AF64+AF69+AF74+AF79+AF84+AF89+AF94+AF99+AF104+AF109","v":223434.79658998045},218301.66966323799,255587.94225866089,258729.98278794732,258431.75216338679,235954.83278613826,247764.26727250678,260984.59188483437,295003.4188722783,268299.26108190563,226579.88524945968,276009.81685671426,null,null,{"$f":"SUM(G114:R114)","v":2998182.9000000004},{"$f":"SUM(T114:AE114)","v":2888594.0048406562},{"$f":"SUM(AF114:AQ114)","v":3025082.217467051},null,null,null,null,112]
[null,724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G20+G25+G30+G35+G40+G45+G50+G55+G60+G65+G70+G75+G80+G85+G90+G95+G100+G105+G110","v":5537190.0300000003},5238008.16,5654516.6400000006,5278484.33,5325431.0000000009,5451925.4199999999,5486173.9000000004,5438332.5600000005,5681088.1099999994,5736149.870000001,4810614.75,5458594.7600000016,null,{"$f":"T20+T25+T30+T35+T40+T45+T50+T55+T60+T65+T70+T75+T80+T85+T90+T95+T100+T105+T110","v":4525439.66},{"$f":"U20+U25+U30+U35+U40+U45+U50+U55+U60+U65+U70+U75+U80+U85+U90+U95+U100+U105+U110","v":5819961.0099999998},{"$f":"V20+V25+V30+V35+V40+V45+V50+V55+V60+V65+V70+V75+V80+V85+V90+V95+V100+V105+V110","v":5311488.25},5366165.8244274911,5415953.0192736443,5548171.0262658149,5576318.3320532441,5531752.1158536198,5776508.5153425513,5830485.1975942841,4893992.5707979184,5549621.3093018793,{"$f":"AF20+AF25+AF30+AF35+AF40+AF45+AF50+AF55+AF60+AF65+AF70+AF75+AF80+AF85+AF90+AF95+AF100+AF105+AF110","v":4741449.8505273331},6045365.4228458013,5540821.1770966435,5583835.0308472365,5647035.9468688266,5805931.9742397992,5796668.3198304782,5773230.1957485657,6016855.2289180458,6059351.8834462799,5112999.8572533,5776224.8918039957,null,null,{"$f":"SUM(G116:R116)","v":65096509.530000016},{"$f":"SUM(T116:AE116)","v":65145856.830910444},{"$f":"SUM(AF116:AQ116)","v":67899769.779426306},null,null,null,null,114]
[null,726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
[null,727,"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,null,116]
[null,728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
[null,729,901,"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,null,118]
[null,730,null,null,"Utah",null,110211.52,118762.31,108697.81,102748.72,112139.77,109418.95,105134.78,102901.91,104754.05,139006.63,98655.39,101077.84,null,114306.43,117125.07,86730.92,{"$f":"W375+W629","v":105349.49786472568},114936.89052853036,112172.65980162914,107765.11082906119,105512.12769331866,107359.84695949934,141442.25216702794,101160.83317760986,103582.50593700152,{"$f":"AF375+AF629","v":122939.40167229771},129227.18522192651,93472.164934078115,114782.53920646914,124991.38910037476,122125.5188195373,117237.7258465114,114991.60118432002,116710.82012285688,147902.26586234348,110266.23730254977,112548.9656729452,null,null,{"$f":"SUM(G121:R121)","v":1313509.6800000002},{"$f":"SUM(T121:AE121)","v":1317444.1449584034},{"$f":"SUM(AF121:AQ121)","v":1427195.81494621},null,null,null,null,119]
[null,731,null,null,"Wyoming",null,1250.55,1177.23,1223.42,1181.27,1250.21,1176.1600000000001,1185.78,1251.6199999999999,1244.5999999999999,1481.17,1172.6300000000001,1340.53,null,3559.73,3659.28,609.86,1211.1703322694873,1281.3941914422865,1205.7600219366402,1215.4466211741176,1283.3686883315524,1275.559899839604,1507.1225066188335,1202.4100032351062,1373.7477639384522,{"$f":"AF376+AF630","v":3828.5779401467466},4037.3803348752854,657.26196040232128,1319.6190676480041,1393.4885417294829,1312.7447321948071,1322.2850759213682,1398.6697416434602,1386.6603412937986,1575.9564786753504,1310.6379473852257,1492.6641185996182,null,null,{"$f":"SUM(G122:R122)","v":14935.17},{"$f":"SUM(T122:AE122)","v":19384.850028786081},{"$f":"SUM(AF122:AQ122)","v":21035.946280515473},null,null,null,null,120]
[null,732,null,null,"Total",null,{"$f":"SUM(G121:G122)","v":111462.07},119939.54,109921.23,103929.99,113389.98000000001,110595.11,106320.56,104153.53,105998.65000000001,140487.80000000002,99828.02,102418.37,null,{"$f":"SUM(T121:T122)","v":117866.15999999999},{"$f":"SUM(U121:U122)","v":120784.35},{"$f":"SUM(V121:V122)","v":87340.78},106560.66819699516,116218.28471997265,113378.41982356578,108980.55745023531,106795.49638165021,108635.40685933894,142949.37467364676,102363.24318084498,104956.25370093997,{"$f":"SUM(AF121:AF122)","v":126767.97961244445},133264.5655568018,94129.426894480435,116102.15827411714,126384.87764210424,123438.26355173212,118560.01092243276,116390.27092596349,118097.48046415068,149478.22234101885,111576.87524993499,114041.62979154481,null,null,{"$f":"SUM(G123:R123)","v":1328444.8500000001},{"$f":"SUM(T123:AE123)","v":1336828.9949871898},{"$f":"SUM(AF123:AQ123)","v":1448231.761226726},null,null,null,null,121]
[null,733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122]
[null,734,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123]
[null,735,null,null,"Utah",null,109349.03,99367.3,133500.09,91377.83,29275.5,87894.68,80341.3,79633.33,76708.17,86698.1,75635.13,74901.88,null,91374.39,77895.87,99091.9,{"$f":"W380+W634","v":93515.607333580017},30791.876600904136,90087.034001632637,82416.910774809206,81745.666092836793,78745.569810002504,87165.683315062444,77539.384723682771,76779.873941550846,{"$f":"AF380+AF634","v":98486.989510195606},84230.153072562491,106876.16114675438,100896.34994138785,37918.009699426315,97965.617602113372,90028.801885175679,89605.530795560946,86331.928131305671,85230.944295272551,84420.36758859281,83549.482413747392,null,null,{"$f":"SUM(G126:R126)","v":1024682.3400000001},{"$f":"SUM(T126:AE126)","v":967149.7665940614},{"$f":"SUM(AF126:AQ126)","v":1045540.336082095},null,null,null,null,124]
[null,736,null,null,"Wyoming",null,3452.28,3124.87,4068.67,2828.17,1199.8499999999999,2798.68,2588.19,2539.38,2438.0500000000002,2758.18,2390.66,2390.54,null,2883.73,2484.46,3153.74,2894.3348205205903,1261.9983651720663,2868.4873796649495,2655.0556724655116,2606.7390320463542,2502.80558740062,2773.0555157026379,2450.8493008939022,2450.4773425211079,{"$f":"AF381+AF635","v":3108.20007947781},2686.4896188033936,3401.4851310244849,3122.770917341054,1554.06138026188,3119.351645295058,2900.2722728060517,2857.3775929203457,2743.9261995238562,2711.504472835446,2668.3420254496186,2666.5335995486312,null,null,{"$f":"SUM(G127:R127)","v":32577.52},{"$f":"SUM(T127:AE127)","v":30985.733016387741},{"$f":"SUM(AF127:AQ127)","v":33540.314935287635},null,null,null,null,125]
[null,737,null,null,"Total",null,{"$f":"SUM(G126:G127)","v":112801.31},102492.17,137568.76,94206,30475.35,90693.359999999986,82929.490000000005,82172.710000000006,79146.22,89456.28,78025.790000000008,77292.42,null,{"$f":"SUM(T126:T127)","v":94258.12},{"$f":"SUM(U126:U127)","v":80380.33},{"$f":"SUM(V126:V127)","v":102245.64},96409.942154100601,32053.874966076201,92955.521381297585,85071.966447274724,84352.405124883153,81248.375397403128,89938.738830765084,79990.234024576668,79230.351284071949,{"$f":"SUM(AF126:AF127)","v":101595.18958967342},86916.64269136588,110277.64627777887,104019.1208587289,39472.071079688198,101084.96924740843,92929.074157981726,92462.908388481286,89075.854330829534,87942.448768107992,87088.709614042426,86216.01601329603,null,null,{"$f":"SUM(G128:R128)","v":1057259.8599999999},{"$f":"SUM(T128:AE128)","v":998135.49961044907},{"$f":"SUM(AF128:AQ128)","v":1079080.6510173827},null,null,null,null,126]
[null,738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127]
[null,739,9031,"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,null,128]
[null,740,null,null,"Utah",null,598379.22,557301.43000000005,602294.22,632474.68999999994,643908.35,622646.01,635443.56000000006,641588.92000000004,631465.93000000005,730940.19,625350.16,681433.85,null,725519.78,724924.2,869901.36,{"$f":"W385+W639","v":647995.61676904419},660076.99724570743,638443.54787541286,651625.80355481559,657594.31509134127,646792.1879383733,747646.84833229752,641076.394100626,697635.01786884526,{"$f":"AF385+AF639","v":787380.69912793348},783231.66473998933,938019.12546417979,703210.80017064128,718459.34174322721,695859.81181903207,710576.70898325555,715145.97110823926,700915.48036772397,804187.82140259002,697915.43470631039,754045.07681850123,null,null,{"$f":"SUM(G131:R131)","v":7603226.5299999993},{"$f":"SUM(T131:AE131)","v":8309232.0687764641},{"$f":"SUM(AF131:AQ131)","v":9008947.9364516232},null,null,null,null,129]
[null,741,null,null,"Wyoming",null,18372.63,17819.5,18765.79,19060.37,19194.59,17527.830000000002,17891.03,18042.45,17781.560000000001,20577.2,17597.439999999999,19193.54,null,20428.61,20401.330000000002,24477.93,19528.111415804142,19676.569391532947,17972.539439796776,18346.644035818554,18492.545897332155,18213.13478837641,21047.520628881215,18039.978402823341,19649.868612876213,{"$f":"AF386+AF640","v":22170.440651544868},22042.259947743347,26394.678233142906,21192.086025210723,21416.918256194585,19588.839066672859,20006.417592336114,20110.985436627932,19737.202083234344,22639.244448393758,19639.436867367567,21238.737030335338,null,null,{"$f":"SUM(G132:R132)","v":221823.93000000002},{"$f":"SUM(T132:AE132)","v":236274.78261324175},{"$f":"SUM(AF132:AQ132)","v":256177.24563880434},null,null,null,null,130]
[null,742,null,null,"Total",null,{"$f":"SUM(G131:G132)","v":616751.85},575120.93000000005,621060.01,651535.05999999994,663102.93999999994,640173.84,653334.59000000008,659631.37,649247.49000000011,751517.3899999999,642947.6,700627.39,null,{"$f":"SUM(T131:T132)","v":745948.39},{"$f":"SUM(U131:U132)","v":745325.52999999991},{"$f":"SUM(V131:V132)","v":894379.29},667523.72818484833,679753.56663724035,656416.08731520968,669972.44759063411,676086.8609886734,665005.3227267497,768694.3689611787,659116.37250344933,717284.88648172142,{"$f":"SUM(AF131:AF132)","v":809551.13977947831},805273.92468773271,964413.80369732273,724402.88619585196,739876.25999942177,715448.6508857049,730583.12657559162,735256.95654486725,720652.68245095829,826827.06585098384,717554.87157367798,775283.81384883658,null,null,{"$f":"SUM(G133:R133)","v":7825050.459999999},{"$f":"SUM(T133:AE133)","v":8545506.8513897043},{"$f":"SUM(AF133:AQ133)","v":9265125.1820904277},null,null,null,null,131]
[null,743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132]
[null,744,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133]
[null,745,null,null,"Utah",null,73362.98,52178.52,84197.48,74978.490000000005,36004.67,72167.38,63953.11,58145.27,52841.59,71878.44,205160.1,116461.69,null,93421.17,67909.33,92474.71,{"$f":"W390+W644","v":76191.58425528674},36828.151960874151,73326.490474364313,65119.695715334849,59249.206647702667,53763.979374280767,72796.390481971292,207810.85144738489,118085.80137388859,{"$f":"AF390+AF644","v":96623.820608180773},70699.987013873193,95887.308817545272,79033.722939091705,39616.468219637143,76011.841419009084,68322.995620249247,62417.372314266497,56165.498607626047,74073.669441374834,211637.78319794656,120963.48187808809,null,null,{"$f":"SUM(G136:R136)","v":961329.72},{"$f":"SUM(T136:AE136)","v":1016977.3617310884},{"$f":"SUM(AF136:AQ136)","v":1051453.9500768885},null,null,null,null,134]
[null,746,null,null,"Wyoming",null,3937.6,2207.06,7208.93,1939.97,963.1,2050.14,1788.98,1888.81,1528.17,1996.86,7384.46,3122.8,null,4515.6400000000003,4811.05,6069.02,1971.3572213541324,985.12757243762792,2083.0681560161006,1821.6132607283639,1924.6706397312673,1554.8453473938737,2022.361646939321,7479.8702090667521,3166.3488700050575,{"$f":"AF391+AF645","v":4670.4444965860039},5008.7546515787244,6292.9853465867436,2044.8938287520825,1059.7131022818016,2159.3539431079143,1911.2201534016635,2027.5863711856475,1624.296884465738,2057.8458235975031,7617.615435525272,3243.5109022451375,null,null,{"$f":"SUM(G137:R137)","v":36016.880000000005},{"$f":"SUM(T137:AE137)","v":38404.972923672496},{"$f":"SUM(AF137:AQ137)","v":39718.220939314233},null,null,null,null,135]
[null,747,null,null,"Total",null,{"$f":"SUM(G136:G137)","v":77300.58},54385.579999999994,91406.41,76918.460000000006,36967.769999999997,74217.52,65742.09,60034.079999999994,54369.759999999995,73875.3,212544.56,119584.49,null,{"$f":"SUM(T136:T137)","v":97936.81},{"$f":"SUM(U136:U137)","v":72720.38},{"$f":"SUM(V136:V137)","v":98543.73000000001},78162.941476640874,37813.279533311776,75409.558630380416,66941.308976063214,61173.877287433934,55318.824721674639,74818.752128910608,215290.72165645164,121252.15024389364,{"$f":"SUM(AF136:AF137)","v":101294.26510476678},75708.741665451918,102180.29416413202,81078.616767843792,40676.181321918943,78171.195362116996,70234.215773650911,64444.958685452148,57789.795492091784,76131.515264972331,219255.39863347184,124206.99278033322,null,null,{"$f":"SUM(G138:R138)","v":997346.60000000009},{"$f":"SUM(T138:AE138)","v":1055382.334654761},{"$f":"SUM(AF138:AQ138)","v":1091172.1710162025},null,null,null,null,136]
[null,748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,749,9033,"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,null,138]
[null,750,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"W395+W649","v":0},0,0,0,0,0,0,0,0,{"$f":"AF395+AF649","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G141:R141)","v":0},{"$f":"SUM(T141:AE141)","v":0},{"$f":"SUM(AF141:AQ141)","v":0},null,null,null,null,139]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF396+AF650","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G142:R142)","v":0},{"$f":"SUM(T142:AE142)","v":0},{"$f":"SUM(AF142:AQ142)","v":0},null,null,null,null,140]
[null,752,null,null,"Total",null,{"$f":"SUM(G141:G142)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T141:T142)","v":0},{"$f":"SUM(U141:U142)","v":0},{"$f":"SUM(V141:V142)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF141:AF142)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G143:R143)","v":0},{"$f":"SUM(T143:AE143)","v":0},{"$f":"SUM(AF143:AQ143)","v":0},null,null,null,null,141]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
[null,754,904,"Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143]
[null,755,null,null,"Utah",null,112184.15999999997,93485.26999999999,78226.749999999985,38161.379999999997,35247.769999999997,639780.37999999977,62875.42,63865.44999999999,68106.41,120413.35,181640.83000000005,271994.26,null,299113.99999999988,163572.56999999995,42296.739999999991,{"$f":"W400+W654","v":38161.379999999997},35247.769999999997,639780.37999999977,62875.42,63865.44999999999,68106.41,120413.35,181640.83000000005,271994.26,{"$f":"AF400+AF654","v":299113.99999999988},163572.56999999995,42296.739999999991,38161.379999999997,35247.769999999997,639780.37999999977,62875.42,63865.44999999999,68106.41,120413.35,181640.83000000005,271994.26,null,null,{"$f":"SUM(G146:R146)","v":1765981.4299999997},{"$f":"SUM(T146:AE146)","v":1987068.5599999996},{"$f":"SUM(AF146:AQ146)","v":1987068.5599999996},null,null,null,null,144]
[null,756,null,null,"Wyoming",null,11919.77,12432.39,9477.8799999999992,6726.71,4484.07,37982.83,3714.56,3912.12,5705.65,9488.66,17485.91,22044.45,null,23930.46,20680.54,18439.75,6726.71,4484.07,37982.83,3714.56,3912.12,5705.65,9488.66,17485.91,22044.45,{"$f":"AF401+AF655","v":23930.46},20680.54,18439.75,6726.71,4484.07,37982.83,3714.56,3912.12,5705.65,9488.66,17485.91,22044.45,null,null,{"$f":"SUM(G147:R147)","v":145375},{"$f":"SUM(T147:AE147)","v":174595.71},{"$f":"SUM(AF147:AQ147)","v":174595.71},null,null,null,null,145]
[null,757,null,null,"Total",null,{"$f":"SUM(G146:G147)","v":124103.92999999998},105917.65999999999,87704.62999999999,44888.09,39731.839999999997,677763.20999999973,66589.98,67777.569999999992,73812.06,129902.01000000001,199126.74000000005,294038.71000000002,null,{"$f":"SUM(T146:T147)","v":323044.4599999999},{"$f":"SUM(U146:U147)","v":184253.10999999996},{"$f":"SUM(V146:V147)","v":60736.489999999991},44888.09,39731.839999999997,677763.20999999973,66589.98,67777.569999999992,73812.06,129902.01000000001,199126.74000000005,294038.71000000002,{"$f":"SUM(AF146:AF147)","v":323044.4599999999},184253.10999999996,60736.489999999991,44888.09,39731.839999999997,677763.20999999973,66589.98,67777.569999999992,73812.06,129902.01000000001,199126.74000000005,294038.71000000002,null,null,{"$f":"SUM(G148:R148)","v":1911356.4299999997},{"$f":"SUM(T148:AE148)","v":2161664.2699999996},{"$f":"SUM(AF148:AQ148)","v":2161664.2699999996},null,null,null,null,146]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147]
[null,754,904,"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,null,148]
[null,755,null,null,"Utah",null,34637.01,31029.25,21750.7,5049.75,3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,null,90374.53,90374.53,90374.53,{"$f":"W405+W659","v":5049.75},3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,{"$f":"AF405+AF659","v":90374.53},90374.53,90374.53,5049.75,3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,null,null,{"$f":"SUM(G151:R151)","v":433659.16},{"$f":"SUM(T151:AE151)","v":617365.78999999992},{"$f":"SUM(AF151:AQ151)","v":617365.78999999992},null,null,null,null,149]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF406+AF660","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G152:R152)","v":0},{"$f":"SUM(T152:AE152)","v":0},{"$f":"SUM(AF152:AQ152)","v":0},null,null,null,null,150]
[null,757,null,null,"Total",null,{"$f":"SUM(G151:G152)","v":34637.01},31029.25,21750.7,5049.75,3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,null,{"$f":"SUM(T151:T152)","v":90374.53},{"$f":"SUM(U151:U152)","v":90374.53},{"$f":"SUM(V151:V152)","v":90374.53},5049.75,3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,{"$f":"SUM(AF151:AF152)","v":90374.53},90374.53,90374.53,5049.75,3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,null,null,{"$f":"SUM(G153:R153)","v":433659.16},{"$f":"SUM(T153:AE153)","v":617365.78999999992},{"$f":"SUM(AF153:AQ153)","v":617365.78999999992},null,null,null,null,151]
[null,753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152]
[null,754,904,"Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153]
[null,755,null,null,"Utah",null,134195.63,120233.97,84314.52,49279.4,28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,null,388650.30000000005,388650.30000000005,388650.30000000005,{"$f":"W410+W664","v":49279.4},28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,{"$f":"AF410+AF664","v":388650.30000000005},388650.30000000005,388650.30000000005,49279.4,28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,null,null,{"$f":"SUM(G156:R156)","v":2032632.8699999996},{"$f":"SUM(T156:AE156)","v":2859839.65},{"$f":"SUM(AF156:AQ156)","v":2859839.65},null,null,null,null,154]
[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,{"$f":"AF411+AF665","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G157:R157)","v":0},{"$f":"SUM(T157:AE157)","v":0},{"$f":"SUM(AF157:AQ157)","v":0},null,null,null,null,155]
[null,757,null,null,"Total",null,{"$f":"SUM(G156:G157)","v":134195.63},120233.97,84314.52,49279.4,28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,null,{"$f":"SUM(T156:T157)","v":388650.30000000005},{"$f":"SUM(U156:U157)","v":388650.30000000005},{"$f":"SUM(V156:V157)","v":388650.30000000005},49279.4,28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,{"$f":"SUM(AF156:AF157)","v":388650.30000000005},388650.30000000005,388650.30000000005,49279.4,28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,null,null,{"$f":"SUM(G158:R158)","v":2032632.8699999996},{"$f":"SUM(T158:AE158)","v":2859839.65},{"$f":"SUM(AF158:AQ158)","v":2859839.65},null,null,null,null,156]
[null,758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157]
[null,759,905,"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,null,158]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"W415+W669","v":0},0,0,0,0,0,0,0,0,{"$f":"AF415+AF669","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G161:R161)","v":0},{"$f":"SUM(T161:AE161)","v":0},{"$f":"SUM(AF161:AQ161)","v":0},null,null,null,null,159]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF416+AF670","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G162:R162)","v":0},{"$f":"SUM(T162:AE162)","v":0},{"$f":"SUM(AF162:AQ162)","v":0},null,null,null,null,160]
[null,762,null,null,"Total",null,{"$f":"SUM(G161:G162)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T161:T162)","v":0},{"$f":"SUM(U161:U162)","v":0},{"$f":"SUM(V161:V162)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF161:AF162)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G163:R163)","v":0},{"$f":"SUM(T163:AE163)","v":0},{"$f":"SUM(AF163:AQ163)","v":0},null,null,null,null,161]
[null,763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162]
[null,764,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G161+G156+G151+G146+G141+G136+G131+G126+G121","v":1172319.55},1072358.05,1112981.5699999998,994070.25999999989,888608.17999999993,2419168.1800000002,997651.56,996740.86,994481.87000000011,1302129.8500000001,1456482.11,1728029.6900000002,null,{"$f":"T161+T156+T151+T146+T141+T136+T131+T126+T121","v":1802760.5999999999},{"$f":"U161+U156+U151+U146+U141+U136+U131+U126+U121","v":1630451.8699999999},{"$f":"V161+V156+V151+V146+V141+V136+V131+V126+V121","v":1669520.46},1015542.8362226366,909913.80633601604,2441070.8921530386,1019706.3308740209,1018572.7455251993,1015373.7140821558,1322657.6642963593,1479268.7934493036,1750237.6291212861,{"$f":"AF161+AF156+AF151+AF146+AF141+AF136+AF131+AF126+AF121","v":1883569.7409186075},1709986.3900483516,1755576.3303625579,1090413.9422575899,988265.09876266553,2519003.9496596912,1098945.0423351917,1096631.9054023866,1088835.8572295127,1385001.191001581,1555921.1527953995,1825261.4367832819,null,null,{"$f":"SUM(G166:R166)","v":15135021.729999997},{"$f":"SUM(T166:AE166)","v":17075077.342060015},{"$f":"SUM(AF166:AQ166)","v":17997412.037556816},null,null,null,null,164]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,38932.83,36761.050000000003,40744.689999999995,31736.49,27091.82,61535.640000000007,27168.539999999997,27634.38,28698.03,36302.07,46031.1,48091.86,null,{"$f":"T162+T157+T152+T147+T142+T137+T132+T127+T122","v":55318.170000000006},{"$f":"U162+U157+U152+U147+U142+U137+U132+U127+U122","v":52036.659999999996},{"$f":"V162+V157+V152+V147+V142+V137+V132+V127+V122","v":52750.299999999996},32331.683789948354,27689.159520584926,62112.684997414472,27753.319590186544,28219.444257441326,29251.995623010509,36838.720298142005,46659.017916019104,48684.89258934083,{"$f":"AF162+AF157+AF152+AF147+AF142+AF137+AF132+AF127+AF122","v":57708.123167755424},54455.424553000754,55186.160671156453,34406.07983895186,29908.251280467746,64163.119387270635,29854.755094465199,30306.739142377388,31197.735508517737,38473.211223502054,48721.942275727684,50685.895650728722,null,null,{"$f":"SUM(G167:R167)","v":450728.49999999994},{"$f":"SUM(T167:AE167)","v":499646.04858208797},{"$f":"SUM(AF167:AQ167)","v":525067.43779392168},null,null,null,null,165]
[null,767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G123+G128+G133+G138+G143++G148+G153+G158+G163","v":1211252.3799999999},1109119.1000000001,1153726.26,1025806.7499999999,915700,2480703.8199999998,1024820.1000000001,1024375.2399999999,1023179.9000000001,1338431.92,1502513.21,1776121.5499999998,null,{"$f":"T123+T128+T133+T138+T143++T148+T153+T158+T163","v":1858078.77},{"$f":"U123+U128+U133+U138+U143++U148+U153+U158+U163","v":1682488.53},{"$f":"V123+V128+V133+V138+V143++V148+V153+V158+V163","v":1722270.76},1047874.520012585,937602.9658566009,2503183.5771504533,1047459.6504642073,1046792.1897826407,1044625.7097051665,1359496.384594501,1525927.8113653227,1798922.5217106272,{"$f":"AF123+AF128+AF133+AF138+AF143++AF148+AF153+AF158+AF163","v":1941277.864086363},1764441.8146013522,1810762.4910337143,1124820.0220965417,1018173.3500431331,2583167.0690469625,1128799.7974296568,1126938.6445447642,1120033.5927380302,1423474.402225083,1604643.0950711272,1875947.3324340107,null,null,{"$f":"SUM(G169:R169)","v":15585750.23},{"$f":"SUM(T169:AE169)","v":17574723.390642103},{"$f":"SUM(AF169:AQ169)","v":18522479.475350738},null,null,null,null,167]
[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,null,null,null,null,null,null,null,null,168]
[null,770,"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,null,169]
[null,771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,772,907,"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,null,171]
[null,773,null,null,"Utah",null,29910.63,33545.910000000003,11709.65,21117.8,77343.77,35056.699999999997,41403.19,39762.11,41808.89,43820.28,35593.339999999997,31293.8,null,33885.879999999997,38151.339999999997,49664.639999999999,{"$f":"W428+W682","v":21839.6350537541},78756.505468582211,36005.843611892269,42392.737472224493,40694.423916712549,42762.262889536534,44267.143543114857,36382.673545078804,32202.477925547042,{"$f":"AF428+AF682","v":36696.647167593816},41242.098346699146,53702.479807414049,24868.343578855071,82685.758556441258,39583.847775352493,45853.695545967079,43913.389424786015,45990.200088592945,44435.968745171624,39000.926246036819,35753.805322230932,null,null,{"$f":"SUM(G174:R174)","v":442366.07},{"$f":"SUM(T174:AE174)","v":497005.56342644297},{"$f":"SUM(AF174:AQ174)","v":533727.16060514131},null,null,null,null,172]
[null,774,null,null,"Wyoming",null,835.01,935.87,319.13,596.13,2162.3200000000002,988.23,1167.05,1120.48,1178.1099999999999,1234.83,1003.44,881.83,null,955.6,1075.7,1399.51,616.50653214797148,2201.8162148654596,1014.985860978937,1194.9428115794842,1146.7522249246349,1204.9745767656564,1247.422354702994,1025.6927262817674,907.43569362254357,{"$f":"AF429+AF683","v":1034.8651424532179},1162.8457923507872,1513.2931098518793,702.00331746975849,2311.6673707754885,1115.8479231369922,1292.4983651482139,1237.4613566202659,1295.9328656267178,1252.1797506907822,1099.505959045237,1007.5087764126736,null,null,{"$f":"SUM(G175:R175)","v":12422.430000000002},{"$f":"SUM(T175:AE175)","v":13991.33899586945},{"$f":"SUM(AF175:AQ175)","v":15025.609729582011},null,null,null,null,173]
[null,775,null,null,"Total",null,{"$f":"SUM(G174:G175)","v":30745.64},34481.780000000006,12028.779999999999,21713.93,79506.090000000011,36044.93,42570.240000000005,40882.590000000004,42987,45055.11,36596.78,32175.63,null,{"$f":"SUM(T174:T175)","v":34841.479999999996},{"$f":"SUM(U174:U175)","v":39227.039999999994},{"$f":"SUM(V174:V175)","v":51064.15},22456.141585902071,80958.321683447677,37020.829472871206,43587.68028380398,41841.176141637181,43967.237466302191,45514.565897817847,37408.366271360574,33109.913619169587,{"$f":"SUM(AF174:AF175)","v":37731.51231004703},42404.944139049934,55215.772917265931,25570.346896324831,84997.42592721674,40699.695698489486,47146.19391111529,45150.850781406283,47286.132954219662,45688.148495862406,40100.432205082056,36761.314098643605,null,null,{"$f":"SUM(G176:R176)","v":454788.5},{"$f":"SUM(T176:AE176)","v":510996.9024223123},{"$f":"SUM(AF176:AQ176)","v":548752.77033472317},null,null,null,null,174]
[null,776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175]
[null,777,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
[null,778,null,null,"Utah",null,5674787.7800000003,4488764.1500000004,3439997.39,1822960.39,1484115.15,689773.27,688785.23,703573.93,838526.44,2362578.58,2247325.52,3929087.85,null,5082249.6900000004,2912073.81,2754660.5,{"$f":"W433+W687","v":1844900.0180935152},1501505.195072273,697686.63579317089,696927.17278740054,711878.66984327452,848426.50115835469,2390359.6469596643,2274685.3966128095,3976618.315904154,{"$f":"AF433+AF687","v":5151607.7321415516},2955028.3226427138,2796931.4161282619,1875229.0762127754,1523530.7612019421,706967.83342912944,707551.55765662447,722663.22749539115,861293.15362111572,2425974.615045107,2313844.1371725113,4043362.8946440774,null,null,{"$f":"SUM(G179:R179)","v":28370275.680000003},{"$f":"SUM(T179:AE179)","v":25691971.552224614},{"$f":"SUM(AF179:AQ179)","v":26083984.727391206},null,null,null,null,177]
[null,779,null,null,"Wyoming",null,28626.93,28664.02,22263.88,15016.77,11591.86,6658.26,5678.12,5950.56,7961.05,14438.23,12127.96,15298.39,null,16256.46,13422.61,12573.82,15197.499296573393,11727.687040018749,6734.6463275334481,5745.2395115202962,6020.798322676048,8055.0421249051133,14608.006124190981,12275.610834831035,15483.455753692284,{"$f":"AF434+AF688","v":16478.313766840889},13620.600060884899,12766.768238315341,15447.337138685565,11899.720375165192,6824.2360951560731,5832.8234630716934,6112.0099987288822,8177.1993506076969,14825.65691685172,12486.935645114167,15743.334034588717,null,null,{"$f":"SUM(G180:R180)","v":174276.02999999997},{"$f":"SUM(T180:AE180)","v":138100.87533594135},{"$f":"SUM(AF180:AQ180)","v":140214.93508401082},null,null,null,null,178]
[null,780,null,null,"Total",null,{"$f":"SUM(G179:G180)","v":5703414.71},4517428.17,3462261.27,1837977.16,1495707.01,696431.53,694463.35,709524.49000000011,846487.49,2377016.81,2259453.48,3944386.24,null,{"$f":"SUM(T179:T180)","v":5098506.1500000004},{"$f":"SUM(U179:U180)","v":2925496.42},{"$f":"SUM(V179:V180)","v":2767234.32},1860097.5173900886,1513232.8821122919,704421.2821207043,702672.4122989208,717899.46816595062,856481.54328325985,2404967.6530838553,2286961.0074476404,3992101.7716578464,{"$f":"SUM(AF179:AF180)","v":5168086.0459083924},2968648.9227035986,2809698.1843665773,1890676.4133514611,1535430.4815771072,713792.0695242855,713384.38111969619,728775.23749412003,869470.35297172342,2440800.2719619586,2326331.0728176255,4059106.2286786661,null,null,{"$f":"SUM(G181:R181)","v":28544551.710000001},{"$f":"SUM(T181:AE181)","v":25830072.427560564},{"$f":"SUM(AF181:AQ181)","v":26224199.662475213},null,null,null,null,179]
[null,781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
[null,782,909,"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,null,181]
[null,783,null,null,"Utah",null,3351.2799999999997,49686.2,25669.3,99389.98,243117.04,13497.63,6819.51,104320.92,29547.25,67301.86,126269.26,72235.37,null,32804.79,0,53913.120000000003,{"$f":"W438+W692","v":100514.0806738},245866.6937224,13650.288195299998,6896.6386580999997,105500.78960519999,29881.429397499996,68063.044036599997,127697.36533059999,73052.352034699987,{"$f":"AF438+AF692","v":33178.764606000004},0,54527.72956800001,101659.94119348133,248669.57403083539,13805.901480726419,6975.2603388023399,106703.49860669927,30222.077692631497,68838.962738617236,129153.11529536884,73885.148847895573,null,null,{"$f":"SUM(G184:R184)","v":841205.60000000009},{"$f":"SUM(T184:AE184)","v":857840.59165419987},{"$f":"SUM(AF184:AQ184)","v":867619.97439905792},null,null,null,null,182]
[null,784,null,null,"Wyoming",null,38,1260.4000000000001,632.54999999999995,630.20000000000005,620.30999999999995,737.37,76.92,2753.61,628.22,3030.96,5102.01,2982.54,null,1115.47,0,1235.95,637.32756200000006,627.32570609999993,745.70965469999999,77.789965199999997,2784.7533291,635.32516820000001,3065.2401575999997,5159.7137330999994,3016.2725273999999,{"$f":"AF439+AF693","v":1128.1863580000002},0,1250.0398300000002,644.59309620680006,634.47721914954002,754.21074476358001,78.676770803280007,2816.49951705174,642.56787511748007,3100.1838953966399,5218.5344696573402,3050.6580342123602,null,null,{"$f":"SUM(G185:R185)","v":18493.09},{"$f":"SUM(T185:AE185)","v":19100.877803399999},{"$f":"SUM(AF185:AQ185)","v":19318.627810358761},null,null,null,null,183]
[null,785,null,null,"Total",null,{"$f":"SUM(G184:G185)","v":3389.2799999999997},50946.6,26301.85,100020.18,243737.35,14235,6896.43,107074.53,30175.47,70332.820000000007,131371.26999999999,75217.909999999989,null,{"$f":"SUM(T184:T185)","v":33920.26},{"$f":"SUM(U184:U185)","v":0},{"$f":"SUM(V184:V185)","v":55149.07},101151.4082358,246494.0194285,14395.997849999998,6974.4286232999993,108285.54293429999,30516.754565699997,71128.284194199994,132857.07906369999,76068.624562099983,{"$f":"SUM(AF184:AF185)","v":34306.950964000003},0,55777.769398000011,102304.53428968812,249304.05124998491,14560.11222549,7053.9371096056202,109519.99812375101,30864.645567748979,71939.146634013872,134371.64976502617,76935.806882107936,null,null,{"$f":"SUM(G186:R186)","v":859698.69000000006},{"$f":"SUM(T186:AE186)","v":876941.46945760003},{"$f":"SUM(AF186:AQ186)","v":886938.60220941657},null,null,null,null,184]
[null,786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185]
[null,787,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"W443+W697","v":0},0,0,0,0,0,0,0,0,{"$f":"AF443+AF697","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G189:R189)","v":0},{"$f":"SUM(T189:AE189)","v":0},{"$f":"SUM(AF189:AQ189)","v":0},null,null,null,null,187]
[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,{"$f":"AF444+AF698","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G190:R190)","v":0},{"$f":"SUM(T190:AE190)","v":0},{"$f":"SUM(AF190:AQ190)","v":0},null,null,null,null,188]
[null,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},{"$f":"SUM(U189:U190)","v":0},{"$f":"SUM(V189:V190)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF189:AF190)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G191:R191)","v":0},{"$f":"SUM(T191:AE191)","v":0},{"$f":"SUM(AF191:AQ191)","v":0},null,null,null,null,189]
[null,791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,792,"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,null,191]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G174+G179+G184+G189","v":5708049.6900000004},4571996.2600000007,3477376.34,1943468.17,1804575.96,738327.6,737007.92999999993,847656.96000000008,909882.58,2473700.7199999997,2409188.1199999996,4032617.02,null,{"$f":"T174+T179+T184+T189","v":5148940.3600000003},{"$f":"U174+U179+U184+U189","v":2950225.15},{"$f":"V174+V179+V184+V189","v":2858238.2600000002},1967253.7338210694,1826128.3942632554,747342.76760036324,746216.5489177251,858073.88336518698,921070.19344539125,2502689.834539379,2438765.4354884885,4081873.145864401,{"$f":"AF174+AF179+AF184+AF189","v":5221483.1439151457},2996270.4209894128,2905161.625503676,2001757.3609851119,1854886.0937892187,760357.58268520841,760380.51354139391,873280.11552687641,937505.43140234018,2539249.5465288959,2481998.1787139168,4153001.8488142039,null,null,{"$f":"SUM(G194:R194)","v":29653847.350000001},{"$f":"SUM(T194:AE194)","v":27046817.70730526},{"$f":"SUM(AF194:AQ194)","v":27485331.862395398},null,null,null,null,192]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,29499.94,30860.29,23215.56,16243.1,14374.49,8383.86,6922.09,9824.6500000000015,9767.3799999999992,18704.02,18233.41,19162.759999999998,null,{"$f":"T175+T180+T185+T190","v":18327.53},{"$f":"U175+U180+U185+U190","v":14498.310000000001},{"$f":"V175+V180+V185+V190","v":15209.28},16451.333390721364,14556.828960984209,8495.3418432123854,7017.9722882997803,9952.3038767006838,9895.3418698707683,18920.668636493974,18461.017294212805,19407.163974714829,{"$f":"AF175+AF180+AF185+AF190","v":18641.365267294106},14783.445853235686,15530.101178167219,16793.933552362123,14845.864965090221,8694.294763056645,7203.9985990231871,10165.970872400889,10115.700091351895,19178.020562939142,18804.976073816742,19801.500845213752,null,null,{"$f":"SUM(G195:R195)","v":205191.55000000002},{"$f":"SUM(T195:AE195)","v":171193.09213521075},{"$f":"SUM(AF195:AQ195)","v":174559.1726239516},null,null,null,null,193]
[null,795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G176+G181+G186+G191","v":5737549.6299999999},4602856.55,3500591.9,1959711.2699999998,1818950.4500000002,746711.46000000008,743930.02,857481.6100000001,919649.96,2492404.7399999998,2427421.5299999998,4051779.7800000003,null,{"$f":"T176+T181+T186+T191","v":5167267.8900000006},{"$f":"U176+U181+U186+U191","v":2964723.46},{"$f":"V176+V181+V186+V191","v":2873447.5399999996},1983705.0672117907,1840685.2232242394,755838.10944357549,753234.5212060248,868026.18724188779,930965.53531526204,2521610.5031758728,2457226.4527827012,4101280.3098391159,{"$f":"AF176+AF181+AF186+AF191","v":5240124.5091824392},3011053.8668426485,2920691.7266818434,2018551.2945374739,1869731.9587543088,769051.87744826498,767584.51214041712,883446.08639927732,947621.13149369205,2558427.5670918347,2500803.1547877337,4172803.3496594178,null,null,{"$f":"SUM(G197:R197)","v":29859038.900000002},{"$f":"SUM(T197:AE197)","v":27218010.79944047},{"$f":"SUM(AF197:AQ197)","v":27659891.035019349},null,null,null,null,195]
[null,797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,798,"Administrative & General Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197]
[null,799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198]
[null,800,920,"Administrative & General Salaries",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199]
[null,{"$f":"+B201+1","v":801},null,null,"Utah",null,423381.41,398013.94,430902.47,425881.08,443194.67,439554.74,461497.39,457933.31,455808.01,477677.75,457987.35,587861.99,null,545750.19999999995,522083.39,606127.59,{"$f":"W456+W710","v":498474.93181511294},504362.7090196372,509603.75735341758,109384.38717805035,462208.422908507,460399.40462672012,480194.12440276594,460524.58311822586,684947.66778216604,{"$f":"AF456+AF710","v":592745.56237752002},567040.76812708843,658322.13933605689,757822.1118118139,722890.28441368043,759859.31836728938,-1148566.6932333112,477481.59617685224,476802.51892522286,489184.06761221774,469589.04571048543,1031793.8003582489,null,null,{"$f":"SUM(G202:R202)","v":5459694.1099999994},{"$f":"SUM(T202:AE202)","v":5844061.1682046028},{"$f":"SUM(AF202:AQ202)","v":5854964.519983165},null,null,null,null,200]
[null,{"$f":"+B202+1","v":802},null,null,"Wyoming",null,13450.87,12446.4,14093.34,13889.37,14524.57,14395.09,15252.48,15169.59,14878.7,15505.3,14979.01,15922.47,null,18093.3,17313.75,20410.98,16256.892096978976,16529.195787813413,16689.143089301258,3615.1519247930264,15311.208241367414,15028.57446849076,15586.980882199779,15061.993165911104,18552.073237175107,{"$f":"AF457+AF711","v":19651.341005033413},18804.662793735646,22168.599881001057,24715.048870298851,23690.877280375295,24884.826120259284,-37960.107460645027,15817.150419890653,15564.012660358283,15878.792184789263,15358.456978315706,27946.535261431345,null,null,{"$f":"SUM(G203:R203)","v":174507.19},{"$f":"SUM(T203:AE203)","v":188449.24289403082},{"$f":"SUM(AF203:AQ203)","v":186520.19599484379},null,null,null,null,201]
[null,803,null,null,"Total",null,{"$f":"SUM(G202:G203)","v":436832.27999999997},410460.34,444995.81,439770.45,457719.24,453949.83,476749.87,473102.9,470686.71,493183.05,472966.36,603784.46,null,{"$f":"SUM(T202:T203)","v":563843.5},{"$f":"SUM(U202:U203)","v":539397.14},{"$f":"SUM(V202:V203)","v":626538.56999999995},514731.8239120919,520891.9048074506,526292.90044271888,112999.53910284338,477519.63114987442,475427.9790952109,495781.10528496571,475586.57628413697,703499.74101934116,{"$f":"SUM(AF202:AF203)","v":612396.90338255349},585845.43092082406,680490.73921705794,782537.16068211279,746581.16169405577,784744.14448754862,-1186526.8006939562,493298.74659674289,492366.53158558114,505062.859797007,484947.50268880115,1059740.3356196801,null,null,{"$f":"SUM(G204:R204)","v":5634201.3000000007},{"$f":"SUM(T204:AE204)","v":6032510.4110986339},{"$f":"SUM(AF204:AQ204)","v":6041484.7159780096},null,null,null,null,202]
[null,804,921,"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,null,203]
[null,805,null,null,"Utah",null,186764.47,156915.62,94993.04,209763.26,233473.08,224076.97,247684.35,178375.69,195975.14,161785.49,189838.28,184812.31,null,189460.44,137732.81,205756.92,{"$f":"W460+W714","v":212139.82891549356},236111.82741156276,226613.90806326777,250488.7233455246,180395.57182079603,198194.82159814966,163616.73170206326,191988.13560017271,186903.26478102989,{"$f":"AF460+AF714","v":192459.33645981905},140126.69708558204,208986.38460148888,214614.46319281377,238829.30325966861,229247.10246911441,253400.24411019759,182493.78189191179,200502.95631775813,165515.35165358242,194222.17506174246,189066.8175368376,null,null,{"$f":"SUM(G206:R206)","v":2264457.7000000002},{"$f":"SUM(T206:AE206)","v":2379402.9832380605},{"$f":"SUM(AF206:AQ206)","v":2409464.6136405165},null,null,null,null,204]
[null,806,null,null,"Wyoming",null,5389.46,3888.09,3195.22,6382.7,7324.99,8841.92,8916.09,6383.6,6415.81,6296.89,7013.19,7579.97,null,10026.25,6632.98,8266.0300000000007,6455.0145054902405,7407.7781244476791,8942.0257957913691,9017.041251632565,6455.8862941201996,6488.4776628179716,6368.1641764499727,7092.6120522677265,7665.7293009446348,{"$f":"AF461+AF715","v":10184.951656294374},6748.2655674760708,8395.7697496028086,6530.3129548080651,7493.0362767477945,9045.9297993172277,9121.8495738971469,6530.9757517137459,6564.0410930337184,6442.0607971328382,7175.1441064534602,7754.466165834423,null,null,{"$f":"SUM(G207:R207)","v":77627.929999999993},{"$f":"SUM(T207:AE207)","v":90817.989163962353},{"$f":"SUM(AF207:AQ207)","v":91986.803492311679},null,null,null,null,205]
[null,807,null,null,"Total",null,{"$f":"SUM(G206:G207)","v":192153.93},160803.71,98188.26,216145.96000000002,240798.06999999998,232918.89,256600.44,184759.29,202390.95,168082.38,196851.47,192392.28,null,{"$f":"SUM(T206:T207)","v":199486.69},{"$f":"SUM(U206:U207)","v":144365.79},{"$f":"SUM(V206:V207)","v":214022.95},218594.84342098382,243519.60553601044,235555.93385905912,259505.76459715716,186851.45811491623,204683.29926096764,169984.89587851323,199080.74765244045,194568.99408197452,{"$f":"SUM(AF206:AF207)","v":202644.28811611343},146874.96265305812,217382.15435109168,221144.77614762183,246322.3395364164,238293.03226843165,262522.09368409473,189024.75764362552,207066.99741079184,171957.41245071526,201397.31916819591,196821.28370267202,null,null,{"$f":"SUM(G208:R208)","v":2342085.63},{"$f":"SUM(T208:AE208)","v":2470220.9724020222},{"$f":"SUM(AF208:AQ208)","v":2501451.4171328289},null,null,null,null,206]
[null,808,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207]
[null,809,null,null,"Utah",null,-1187773.5,-1231581.57,-2354971.3199999998,-1298409.9099999999,-1277930.43,-1152113.21,-1138022.48,-918609.95,-958678.83,-1064667.4099999999,-866074.12,-1356222.47,null,-1215056.25,-1365946.42,-1323365.1000000001,{"$f":"W464+W718","v":-1298409.9099999999},-1277930.43,-1152113.21,-1138022.48,-918609.95,-958678.83,-1064667.4099999999,-866074.12,-1356222.47,{"$f":"AF464+AF718","v":-1215056.25},-1365946.42,-1323365.1000000001,-1298409.9099999999,-1277930.43,-1152113.21,-1138022.48,-918609.95,-958678.83,-1064667.4099999999,-866074.12,-1356222.47,null,null,{"$f":"SUM(G210:R210)","v":-14805055.200000001},{"$f":"SUM(T210:AE210)","v":-13935096.579999998},{"$f":"SUM(AF210:AQ210)","v":-13935096.579999998},null,null,null,null,208]
[null,810,null,null,"Wyoming",null,-39518.81,-40976.36,-81121.899999999994,-44726.44,-44020.98,-39686.949999999997,-39201.550000000003,-31643.439999999999,-33023.699999999997,-36674.69,-29833.73,-46717.91,null,-40219.79,-45301.04,-43888.85,-44726.44,-44020.98,-39686.949999999997,-39201.550000000003,-31643.439999999999,-33023.699999999997,-36674.69,-29833.73,-46717.91,{"$f":"AF465+AF719","v":-40219.79},-45301.04,-43888.85,-44726.44,-44020.98,-39686.949999999997,-39201.550000000003,-31643.439999999999,-33023.699999999997,-36674.69,-29833.73,-46717.91,null,null,{"$f":"SUM(G211:R211)","v":-507146.45999999996},{"$f":"SUM(T211:AE211)","v":-474939.06999999995},{"$f":"SUM(AF211:AQ211)","v":-474939.06999999995},null,null,null,null,209]
[null,811,null,null,"Total",null,{"$f":"SUM(G210:G211)","v":-1227292.31},-1272557.9300000002,-2436093.2199999997,-1343136.3499999999,-1321951.4099999999,-1191800.1599999999,-1177224.03,-950253.3899999999,-991702.52999999991,-1101342.0999999999,-895907.85,-1402940.38,null,{"$f":"SUM(T210:T211)","v":-1255276.04},{"$f":"SUM(U210:U211)","v":-1411247.46},{"$f":"SUM(V210:V211)","v":-1367253.9500000002},-1343136.3499999999,-1321951.4099999999,-1191800.1599999999,-1177224.03,-950253.3899999999,-991702.52999999991,-1101342.0999999999,-895907.85,-1402940.38,{"$f":"SUM(AF210:AF211)","v":-1255276.04},-1411247.46,-1367253.9500000002,-1343136.3499999999,-1321951.4099999999,-1191800.1599999999,-1177224.03,-950253.3899999999,-991702.52999999991,-1101342.0999999999,-895907.85,-1402940.38,null,null,{"$f":"SUM(G212:R212)","v":-15312201.659999996},{"$f":"SUM(T212:AE212)","v":-14410035.649999999},{"$f":"SUM(AF212:AQ212)","v":-14410035.649999999},null,null,null,null,210]
[null,812,923,"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,null,211]
[null,813,null,null,"Utah",null,2707611,3147926.45,2819907.25,2730944.09,2272779.77,2708229.25,2446804.83,2498934.04,2496877.12,3120906.55,3240443.88,3098609.1,null,2864579.68,2869074.72,3111048.25,{"$f":"W468+W722","v":2790161.7013802081},2329571.2322363034,2761546.7950395276,2554502.763896158,2558467.8679529615,2548695.4566516373,3186982.9570795903,3308590.6732538021,3166113.2795015033,{"$f":"AF468+AF722","v":3072111.7435204219},3097068.5300789825,3313496.487409954,2983670.3027039277,2533902.5860079681,2922271.6308827335,3042885.5277458015,2766362.7233450292,2712222.0372858178,3398916.0359947262,3525986.5788686089,3387484.83843316,null,null,{"$f":"SUM(G214:R214)","v":33289973.330000002},{"$f":"SUM(T214:AE214)","v":34049335.376991689},{"$f":"SUM(AF214:AQ214)","v":36756379.022277132},null,null,null,null,212]
[null,814,null,null,"Wyoming",null,84410.82,99024.86,88531.07,88006.9,75069.23,89460.02,80444.84,79432.3,71744.929999999993,92713.65,96392.19,92148.22,null,113470.83,113590.1,136993.85,89915.235810337603,76945.034861046151,91221.240415733657,83985.67944676819,81324.670429316349,73233.871088053274,94676.600437985602,98419.32544392912,94155.698124176444,{"$f":"AF469+AF723","v":121691.52487670002},122616.64765514529,145908.58266880503,96151.208266967602,83694.03781987504,96530.409508058408,100042.48659989215,87932.914687719938,77932.621774165804,100972.55611213431,104886.11462938,100738.97289548507,null,null,{"$f":"SUM(G215:R215)","v":1037379.03},{"$f":"SUM(T215:AE215)","v":1147932.1360573464},{"$f":"SUM(AF215:AQ215)","v":1239098.0774943286},null,null,null,null,213]
[null,815,null,null,"Total",null,{"$f":"SUM(G214:G215)","v":2792021.82},3246951.31,2908438.32,2818950.9899999998,2347849,2797689.27,2527249.67,2578366.34,2568622.0500000003,3213620.1999999997,3336836.07,3190757.3200000003,null,{"$f":"SUM(T214:T215)","v":2978050.5100000002},{"$f":"SUM(U214:U215)","v":2982664.8200000003},{"$f":"SUM(V214:V215)","v":3248042.1},2880076.9371905457,2406516.2670973497,2852768.0354552614,2638488.443342926,2639792.5383822778,2621929.3277396904,3281659.557517576,3407009.9986977312,3260268.9776256797,{"$f":"SUM(AF214:AF215)","v":3193803.2683971217},3219685.1777341277,3459405.070078759,3079821.5109708952,2617596.623827843,3018802.0403907918,3142928.0143456934,2854295.6380327493,2790154.6590599837,3499888.5921068606,3630872.6934979889,3488223.8113286449,null,null,{"$f":"SUM(G216:R216)","v":34327352.359999999},{"$f":"SUM(T216:AE216)","v":35197267.513049036},{"$f":"SUM(AF216:AQ216)","v":37995477.099771455},null,null,null,null,214]
[null,816,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215]
[null,817,null,null,"Utah",null,23141.51,-6551.97,0,-21725.73,0,-14153.34,0,161806.48000000001,23115.21,22651.54,0,25408.13,null,51992.52,26552.85,26452.6,{"$f":"W472+W726","v":-21987.3077892},0,-14323.746213600001,0,163754.63001920001,23393.517128399999,22924.264541600001,0,25714.043885200001,{"$f":"AF472+AF726","v":52634.107696799998},26880.512168999998,26779.025084000001,-22258.63116731873,0,-14500.501241875825,0,165775.36215363693,23682.193129764455,23207.149966043347,0,26031.355186743371,null,null,{"$f":"SUM(G218:R218)","v":213691.83000000002},{"$f":"SUM(T218:AE218)","v":304473.37157160003},{"$f":"SUM(AF218:AQ218)","v":308230.57297679357},null,null,null,null,216]
[null,818,null,null,"Wyoming",null,769.95,-217.99,0,-748.39,0,-487.54,0,5573.76,796.25,780.28,0,875.24,null,1724.31,880.61,877.29,-757.40061560000004,0,-493.40998160000004,0,5640.8680704000008,805.83685000000003,789.67457120000006,0,885.77788960000009,{"$f":"AF473+AF727","v":1745.5879854},891.47672740000007,888.11575859999994,-766.74693919650406,0,-499.49866077294405,0,5710.476382388737,815.78087672900006,799.41915540860805,0,896.70838875766412,null,null,{"$f":"SUM(G219:R219)","v":7341.5599999999995},{"$f":"SUM(T219:AE219)","v":10353.556784},{"$f":"SUM(AF219:AQ219)","v":10481.319674714561},null,null,null,null,217]
[null,819,null,null,"Total",null,{"$f":"SUM(G218:G219)","v":23911.46},-6769.96,0,-22474.12,0,-14640.880000000001,0,167380.24000000002,23911.46,23431.82,0,26283.370000000003,null,{"$f":"SUM(T218:T219)","v":53716.829999999994},{"$f":"SUM(U218:U219)","v":27433.46},{"$f":"SUM(V218:V219)","v":27329.89},-22744.7084048,0,-14817.156195200001,0,169395.49808960001,24199.353978399999,23713.939112800002,0,26599.821774800002,{"$f":"SUM(AF218:AF219)","v":54379.695682199999},27771.988896399998,27667.140842600002,-23025.378106515233,0,-14999.999902648769,0,171485.83853602567,24497.974006493456,24006.569121451954,0,26928.063575501033,null,null,{"$f":"SUM(G220:R220)","v":221033.39},{"$f":"SUM(T220:AE220)","v":314826.92835559999},{"$f":"SUM(AF220:AQ220)","v":318711.8926515081},null,null,null,null,218]
[null,820,925,"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,null,219]
[null,821,null,null,"Utah",null,-84825.8,-67503.37,69324.61,30153.95,-102320.18,762419.97,160443.41,90795.78,191529.04,60196.51,-43927,2709.36,null,27278.560000000001,-40026.53,113485.22,{"$f":"W476+W730","v":30493.483477000002},-103472.3052268,771004.81886220002,162250.00279660002,91818.140482800009,193685.65699040002,60874.322702600002,-44421.618020000002,2739.8673936000005,{"$f":"AF476+AF730","v":27592.263440000002},-40486.835095000002,114790.30003000001,30844.158536985502,-104662.23673690821,779871.37427911535,164115.87782876092,92874.049098352218,195913.04204578963,61574.377413679904,-44932.466627230002,2771.3758686264005,null,null,{"$f":"SUM(G222:R222)","v":1068996.28},{"$f":"SUM(T222:AE222)","v":1265709.6194584002},{"$f":"SUM(AF222:AQ222)","v":1280265.2800821718},null,null,null,null,220]
[null,822,null,null,"Wyoming",null,-3005.22,-1553.7,2382.17,1735.21,971.92,21900.14,5527.5,15693.53,777.63,2073.59,-1513.16,120.72,null,904.68,364.5,2682.73,1754.7484646,982.86381919999997,22146.735576400002,5589.7396500000004,15870.239147800001,786.38611380000009,2096.9386234000003,-1530.1981816000002,122.0793072,{"$f":"AF477+AF731","v":915.08382000000006},368.69175000000001,2713.5813950000002,1774.9280719429003,994.16675312080008,22401.423035528605,5654.0216559750006,16052.746897999701,795.42955410870013,2121.0534175691005,-1547.7954606884002,123.48321923280001,null,null,{"$f":"SUM(G223:R223)","v":45110.33},{"$f":"SUM(T223:AE223)","v":51771.442520800003},{"$f":"SUM(AF223:AQ223)","v":52366.814109789208},null,null,null,null,221]
[null,823,null,null,"Total",null,{"$f":"SUM(G222:G223)","v":-87831.02},-69057.069999999992,71706.78,31889.16,-101348.26,784320.11,165970.91,106489.31,192306.67,62270.100000000006,-45440.160000000003,2830.08,null,{"$f":"SUM(T222:T223)","v":28183.24},{"$f":"SUM(U222:U223)","v":-39662.03},{"$f":"SUM(V222:V223)","v":116167.95},32248.231941600003,-102489.4414076,793151.55443859997,167839.74244660002,107688.37963060001,194472.04310420001,62971.261326,-45951.816201599999,2861.9467008000006,{"$f":"SUM(AF222:AF223)","v":28507.347260000002},-40118.143345000004,117503.88142500001,32619.086608928403,-103668.06998378741,802272.79731464398,169769.89948473591,108926.79599635192,196708.47159989833,63695.430831249003,-46480.262087918403,2894.8590878592004,null,null,{"$f":"SUM(G224:R224)","v":1114106.6100000001},{"$f":"SUM(T224:AE224)","v":1317481.0619792},{"$f":"SUM(AF224:AQ224)","v":1332632.0941919612},null,null,null,null,222]
[null,824,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223]
[null,825,null,null,"Utah",null,570412.94999999995,208993.66,-208669.34,161943.03,42172.51,119581.96,147244.28,48451.81,207746.54,153038.49,183181.92,143916.73000000001,null,312361.24,203341.94,-319740.48,{"$f":"W480+W734","v":165250.44549571796},45158.077052427048,122255.9749619566,146365.34869147118,50997.207275332243,211501.02242206616,156458.81470520422,186898.41069980554,145170.36767335277,{"$f":"AF480+AF734","v":338831.58819390385},220852.0172420202,-347273.80884598533,175361.24245675805,60611.842651578481,131120.71064771077,132104.02519576481,63412.418318069147,221523.88718383279,167792.71128028096,198186.20712490784,143982.33217112583,null,null,{"$f":"SUM(G226:R226)","v":1778014.54},{"$f":"SUM(T226:AE226)","v":1426018.3689773337},{"$f":"SUM(AF226:AQ226)","v":1506505.1736199674},null,null,null,null,224]
[null,826,null,null,"Wyoming",null,26806.52,7945.45,-12382.53,4977.92,521.58000000000004,3809.75,5067.25,895.55,8760.48,5517.83,7502.92,5269.75,null,16704.12,9927.4699999999993,-16653.04,5079.585689128111,558.50481342004332,3894.9411818581511,5037.0025454086044,942.59737614392111,8918.8030612113307,5641.1504161130779,7655.1431691936887,5315.6540247033863,{"$f":"AF481+AF735","v":18119.672943357356},10782.339224311709,-18087.05807179791,5390.3785550409002,749.6334671616728,4177.3619314327689,4546.2147777369637,1172.0716155856076,9341.4580247460362,6049.7960747238994,8117.4782814898626,5272.1521324087207,null,null,{"$f":"SUM(G227:R227)","v":64692.47},{"$f":"SUM(T227:AE227)","v":53021.932277180313},{"$f":"SUM(AF227:AQ227)","v":55631.498956197589},null,null,null,null,225]
[null,827,null,null,"Total",null,{"$f":"SUM(G226:G227)","v":597219.47},216939.11000000002,-221051.87,166920.95000000001,42694.090000000004,123391.71,152311.53,49347.360000000001,216507.02000000002,158556.31999999998,190684.84000000003,149186.48000000001,null,{"$f":"SUM(T226:T227)","v":329065.36},{"$f":"SUM(U226:U227)","v":213269.41},{"$f":"SUM(V226:V227)","v":-336393.51999999996},170330.03118484607,45716.581865847089,126150.91614381476,151402.3512368798,51939.804651476166,220419.8254832775,162099.96512131731,194553.55386899924,150486.02169805617,{"$f":"SUM(AF226:AF227)","v":356951.26113726123},231634.3564663319,-365360.86691778322,180751.62101179894,61361.476118740153,135298.07257914354,136650.23997350177,64584.489933654753,230865.34520857883,173842.50735500487,206303.68540639771,149254.48430353455,null,null,{"$f":"SUM(G228:R228)","v":1842707.01},{"$f":"SUM(T228:AE228)","v":1479040.3012545141},{"$f":"SUM(AF228:AQ228)","v":1562136.6725761651},null,null,null,null,226]
[null,828,928,"Regulatory Commision 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,227]
[null,829,null,null,"Utah",null,491.47,1945.37,1328.84,1336.52,699.91,1306.17,4498.2,0,0,0,0,0,null,0,0,0,{"$f":"W484+W738","v":1359.6136488977304},711.9849145495333,1325.1837068317136,4552.2418968720012,5.4708604125704596,5.3911876881155081,6.466769468256814,5.1920058769782713,7.1572664135326249,{"$f":"AF484+AF738","v":0},0,0,1420.5009988439579,743.76237938814188,1364.2357111519295,4620.9357880189627,36.941272774105812,36.403293073511975,43.666019031527981,35.058343822027609,48.328509770007258,null,null,{"$f":"SUM(G230:R230)","v":11606.48},{"$f":"SUM(T230:AE230)","v":7978.7022570104327},{"$f":"SUM(AF230:AQ230)","v":8349.8323158741732},null,null,null,null,228]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF485+AF739","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G231:R231)","v":0},{"$f":"SUM(T231:AE231)","v":0},{"$f":"SUM(AF231:AQ231)","v":0},null,null,null,null,229]
[null,831,null,null,"Total",null,{"$f":"SUM(G230:G231)","v":491.47},1945.37,1328.84,1336.52,699.91,1306.17,4498.2,0,0,0,0,0,null,{"$f":"SUM(T230:T231)","v":0},{"$f":"SUM(U230:U231)","v":0},{"$f":"SUM(V230:V231)","v":0},1359.6136488977304,711.9849145495333,1325.1837068317136,4552.2418968720012,5.4708604125704596,5.3911876881155081,6.466769468256814,5.1920058769782713,7.1572664135326249,{"$f":"SUM(AF230:AF231)","v":0},0,0,1420.5009988439579,743.76237938814188,1364.2357111519295,4620.9357880189627,36.941272774105812,36.403293073511975,43.666019031527981,35.058343822027609,48.328509770007258,null,null,{"$f":"SUM(G232:R232)","v":11606.48},{"$f":"SUM(T232:AE232)","v":7978.7022570104327},{"$f":"SUM(AF232:AQ232)","v":8349.8323158741732},null,null,null,null,230]
[null,832,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"W488+W742","v":0},0,0,0,0,0,0,0,0,{"$f":"AF488+AF742","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G234:R234)","v":0},{"$f":"SUM(T234:AE234)","v":0},{"$f":"SUM(AF234:AQ234)","v":0},null,null,null,null,232]
[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,{"$f":"AF489+AF743","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G235:R235)","v":0},{"$f":"SUM(T235:AE235)","v":0},{"$f":"SUM(AF235:AQ235)","v":0},null,null,null,null,233]
[null,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},{"$f":"SUM(U234:U235)","v":0},{"$f":"SUM(V234:V235)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AF234:AF235)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G236:R236)","v":0},{"$f":"SUM(T236:AE236)","v":0},{"$f":"SUM(AF236:AQ236)","v":0},null,null,null,null,234]
[null,836,9302,"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,null,235]
[null,837,null,null,"Utah",null,125794.34,180703.03,169116.54,153151.49,146088.56,153154.71,153452.6,165713.59,153542.62,156074.68,244007.67999999999,158306.22,null,261459.33,209057.51,230921.08,{"$f":"W492+W746","v":155162.75783152206},147882.10922166929,155025.44774490298,155277.10479753432,167778.1830209037,155467.64693098929,158067.91139378544,246941.7356153217,160351.50594814224,{"$f":"AF492+AF746","v":266061.10148307175},215157.95507642633,235786.83004531133,158566.16884458673,150415.31404274225,157626.59575780676,157598.6637650794,170823.51571837228,158358.20162346622,161214.22827219762,250820.94515198053,163677.254725773,null,null,{"$f":"SUM(G238:R238)","v":1959106.0599999998},{"$f":"SUM(T238:AE238)","v":2203392.3225047709},{"$f":"SUM(AF238:AQ238)","v":2246106.7745068143},null,null,null,null,236]
[null,838,null,null,"Wyoming",null,661.3,955.6,1096.76,487.77,699.31,3720.55,855.18,1307.56,1074.52,959.78,3813.27,-4.83,null,3305.64,3078.76,5782.49,494.17565828110133,707.89552446684081,3765.9953755734896,865.34783040988134,1323.8506328347166,1087.9916988539508,972.03736056051753,3859.1224348751557,-4.8924026720461482,{"$f":"AF493+AF747","v":3363.8203674219671},3168.6003806851922,5904.3331464962503,505.01513356039862,720.02169959940784,3829.1844295660771,878.28570697805424,1347.8797738478468,1108.2203417425526,991.38561111315357,3919.7454175200255,-4.9938728896784541,null,null,{"$f":"SUM(G239:R239)","v":15626.77},{"$f":"SUM(T239:AE239)","v":25238.414113183611},{"$f":"SUM(AF239:AQ239)","v":25731.498135641246},null,null,null,null,237]
[null,839,null,null,"Total",null,{"$f":"SUM(G238:G239)","v":126455.64},181658.63,170213.30000000002,153639.25999999998,146787.87,156875.25999999998,154307.78,167021.15,154617.13999999998,157034.46,247820.94999999998,158301.39000000001,null,{"$f":"SUM(T238:T239)","v":264764.96999999997},{"$f":"SUM(U238:U239)","v":212136.27000000002},{"$f":"SUM(V238:V239)","v":236703.56999999998},155656.93348980317,148590.00474613614,158791.44312047647,156142.45262794421,169102.03365373841,156555.63862984325,159039.94875434597,250800.85805019684,160346.6135454702,{"$f":"SUM(AF238:AF239)","v":269424.9218504937},218326.55545711151,241691.16319180757,159071.18397814714,151135.33574234165,161455.78018737285,158476.94947205746,172171.39549222012,159466.42196520878,162205.61388331078,254740.69056950056,163672.26085288334,null,null,{"$f":"SUM(G240:R240)","v":1974732.8299999996},{"$f":"SUM(T240:AE240)","v":2228630.7366179549},{"$f":"SUM(AF240:AQ240)","v":2271838.2726424551},null,null,null,null,238]
[null,840,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239]
[null,841,null,null,"Utah",null,7740,7740,7740,7740,7740,7740,7740,7740,7740,7747.01,7793.33,7855.02,null,7740,7740,7740,{"$f":"W496+W750","v":7832.2607999999991},7832.2607999999991,7832.2607999999991,7832.2607999999991,7832.2607999999991,7832.2607999999991,7839.3543591999996,7886.2264935999992,7948.6518384000001,{"$f":"AF496+AF750","v":7834.2732000000005},7834.2732000000005,7834.2732000000005,7927.6577365439998,7927.6577365439998,7927.6577365439998,7927.6577365439998,7927.6577365439998,7927.6577365439998,7934.8376952950566,7982.280732292048,8045.466417791713,null,null,{"$f":"SUM(G242:R242)","v":93055.360000000001},{"$f":"SUM(T242:AE242)","v":93887.797491199992},{"$f":"SUM(AF242:AQ242)","v":95031.350864642809},null,null,null,null,240]
[null,842,null,null,"Wyoming",null,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,null,8239.42,8239.42,8239.42,8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,{"$f":"AF497+AF751","v":8339.776135600001},8339.776135600001,8339.776135600001,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,null,null,{"$f":"SUM(G243:R243)","v":98873.04},{"$f":"SUM(T243:AE243)","v":99756.964977600001},{"$f":"SUM(AF243:AQ243)","v":100972.00481102715},null,null,null,null,241]
[null,843,null,null,"Total",null,{"$f":"SUM(G242:G243)","v":15979.42},15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15986.43,16032.75,16094.44,null,{"$f":"SUM(T242:T243)","v":15979.42},{"$f":"SUM(U242:U243)","v":15979.42},{"$f":"SUM(V242:V243)","v":15979.42},16169.894686399999,16169.894686399999,16169.894686399999,16169.894686399999,16169.894686399999,16169.894686399999,16176.988245599998,16223.860379999998,16286.2857248,{"$f":"SUM(AF242:AF243)","v":16174.049335600001},16174.049335600001,16174.049335600001,16366.844003680351,16366.844003680351,16366.844003680351,16366.844003680351,16366.844003680351,16366.844003680351,16374.023962431409,16421.466999428401,16484.652684928064,null,null,{"$f":"SUM(G244:R244)","v":191928.4},{"$f":"SUM(T244:AE244)","v":193644.76246879998},{"$f":"SUM(AF244:AQ244)","v":196003.35567567},null,null,null,null,242]
[null,844,935,"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,null,243]
[null,845,null,null,"Utah",null,87504.42,81366.559999999998,55698.82,61322.53,61233.2,55637.29,51757.72,57264.32,50233.24,65107.43,63776.18,16212.7,null,80045.649999999994,81404.800000000003,75873.97,{"$f":"W500+W754","v":62516.740630946908},61674.44709651202,56597.303701576981,52575.559378983373,58460.372108146592,51615.707513435438,67067.750389755092,64813.175377879161,16689.751986420077,{"$f":"AF500+AF754","v":84394.627578992295},86037.40754960927,80519.407787103177,66119.55694773313,61032.227828534298,59169.193655907176,54543.509963696473,62281.189949727646,56848.317614437678,74800.740765259892,67403.171016250417,18552.753157434086,null,null,{"$f":"SUM(G246:R246)","v":707114.41},{"$f":"SUM(T246:AE246)","v":729335.22818365577},{"$f":"SUM(AF246:AQ246)","v":771702.10381468537},null,null,null,null,244]
[null,846,null,null,"Wyoming",null,540.95000000000005,572.86,339.76,347.22,403.99,342.15,321.5,323.89,292.57,294.54000000000002,250.08,344.27,null,2785.12,2595.64,2489.0500000000002,353.98185107296433,406.90115627665864,348.0537506678445,326.58011868264589,330.65493351021371,300.62181032331989,303.40830838812809,254.14627998258939,354.40000224298478,{"$f":"AF501+AF755","v":2936.4389590540268},2743.3534205853684,2641.4438568653941,374.38169239579486,402.6640730918777,363.86998017640019,338.80430693872188,352.26567979532956,331.09774094715061,338.39164262818582,264.30220511394526,393.96006399364916,null,null,{"$f":"SUM(G247:R247)","v":4373.78},{"$f":"SUM(T247:AE247)","v":10848.558211147352},{"$f":"SUM(AF247:AQ247)","v":11480.973621585843},null,null,null,null,245]
[null,847,null,null,"Total",null,{"$f":"SUM(G246:G247)","v":88045.37},81939.42,56038.58,61669.75,61637.189999999995,55979.44,52079.22,57588.21,50525.81,65401.97,64026.26,16556.97,null,{"$f":"SUM(T246:T247)","v":82830.76999999999},{"$f":"SUM(U246:U247)","v":84000.44},{"$f":"SUM(V246:V247)","v":78363.02},62870.722482019875,62081.348252788681,56945.357452244825,52902.139497666016,58791.027041656809,51916.329323758757,67371.158698143219,65067.32165786175,17044.151988663063,{"$f":"SUM(AF246:AF247)","v":87331.066538046318},88780.760970194635,83160.851643968577,66493.938640128923,61434.891901626179,59533.063636083578,54882.314270635194,62633.455629522978,57179.41535538483,75139.132407888072,67667.473221364358,18946.713221427737,null,null,{"$f":"SUM(G248:R248)","v":711488.19},{"$f":"SUM(T248:AE248)","v":740183.78639480285},{"$f":"SUM(AF248:AQ248)","v":783183.07743627136},null,null,null,null,246]
[null,{"$f":"+B248+1","v":848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247]
[null,849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G202:G248)/2","v":2957987.5299999993},2968292.35,1109744.2199999997,2540691.9899999993,1890865.1200000003,3415969.06,2628523.0100000002,2849780.83,2903844.6999999997,3256224.6299999994,3583870.689999999,{"$f":"SUM(R202:R248)/2","v":2953246.41},null,{"$f":"SUM(T202:T248)/2","v":3260645.2499999995},{"$f":"SUM(U202:U248)/2","v":2768337.2600000002},{"$f":"SUM(V202:V248)/2","v":2859499.9999999995},2686157.9735523891,2019756.7404989323,3560533.9031102075,2382778.5394352889,2927002.3462609528,2974076.5524894362,3337463.1867087302,3666468.4423956429,3129029.3314259984,{"$f":"SUM(AF202:AF248)/2","v":3566336.7616993897},3083727.679088647,3110860.2331681009,3174064.8949356438,2475922.9552203035,4011329.850676199,1582466.4603284614,3182571.5131373485,3183006.533488675,3590873.7079349505,3919997.7778075808,3720074.4128869018,null,null,{"$f":"SUM(G251:R251)","v":33059040.539999995},{"$f":"SUM(T251:AE251)","v":35571749.52587758},{"$f":"SUM(AF251:AQ251)","v":38601232.780372195},null,null,null,null,249]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G246+G242+G238+G234+G230+G226+G222+G218+G214+G210+G206+G202","v":2860242.27},2877967.72,1085370.9100000004,2462100.31,1827131.09,3305434.51,2543100.3000000003,2748405.0700000003,2823888.09,3160518.04,3477027.4999999995,2869469.09,null,{"$f":"+T246+T242+T238+T234+T230+T226+T222+T218+T214+T210+T206+T202","v":3125611.37},{"$f":"+U246+U242+U238+U234+U230+U226+U222+U218+U214+U210+U206+U202","v":2651015.0700000003},{"$f":"+V246+V242+V238+V234+V230+V226+V222+V218+V214+V210+V206+V202","v":2734300.05},2602994.5462056994,1951901.9125258613,3445368.4940200811,2305205.9127811939,2823108.1772490591,2892112.0558494865,3239365.2880460331,3557152.3941446841,3040363.0880562281,{"$f":"+AF246+AF242+AF238+AF234+AF230+AF226+AF222+AF218+AF214+AF210+AF206+AF202","v":3419608.3539505289},2954564.9054337088,2975875.9386479286,3075677.6220626882,2393760.3115831963,3881844.1082654977,1530607.2689005528,3070859.285661269,3095138.3851557071,3485515.7566723144,3803218.8753828593,3615231.8523655105,null,null,{"$f":"SUM(G252:R252)","v":32040654.899999999},{"$f":"SUM(T252:AE252)","v":34368498.358878322},{"$f":"SUM(AF252:AQ252)","v":37301902.66408176},null,null,null,null,250]
[null,852,null,"Total Wyoming Distribution",null,null,97745.260000000009,90324.62999999999,24373.310000000012,78591.679999999978,63734.029999999992,110534.54999999999,85422.709999999992,101375.76000000001,79956.609999999986,95706.59,106843.19,83777.320000000007,null,{"$f":"+T247+T243+T239+T235+T231+T227+T223+T219+T215+T211+T207+T203","v":135033.87999999998},{"$f":"+U247+U243+U239+U235+U231+U227+U223+U219+U215+U211+U207+U203","v":117322.18999999999},{"$f":"+V247+V243+V239+V235+V231+V227+V223+V219+V215+V211+V207+V203","v":125199.95},83163.427346688986,67854.827973070787,115165.40909012577,77572.6266540949,103894.16901189281,81964.496639950608,98097.898662697058,109316.04825095939,88666.243369770498,{"$f":"+AF247+AF243+AF239+AF235+AF231+AF227+AF223+AF219+AF215+AF211+AF207+AF203","v":146728.40774886115},129162.77365493929,134984.29452017264,98387.27287295436,82162.643637108238,129485.74241070218,51859.191427909362,111712.22747607791,87868.148332967598,105357.9512626357,116778.90242472096,104842.56052139035,null,null,{"$f":"SUM(G253:R253)","v":1018385.6399999999},{"$f":"SUM(T253:AE253)","v":1203251.1669992509},{"$f":"SUM(AF253:AQ253)","v":1299330.1162904396},null,null,null,null,251]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G13+G116+G169+G197+G251","v":15411118.939999999},13857804.6,11378612.850000001,10772532.16,9932299.3300000019,12079273.720000001,9871846.879999999,10158696.490000002,10516425.41,12811381.799999999,12302091.549999999,14205669.270000001,null,{"$f":"T13+T116+T169+T197+T251","v":14767082.770000001},{"$f":"U13+U116+U169+U197+U251","v":13198919.189999999},{"$f":"V13+V116+V169+V197+V251","v":12730271.35},11051446.921257257,10195180.086607417,12351543.846204052,9748084.7517862655,10362195.9343266,10714735.316923417,13037117.673429389,12521082.340377085,14544468.472223122,{"$f":"AF13+AF116+AF169+AF197+AF251","v":15444433.063511524},13867661.807355849,13346365.952844301,11868516.828130862,10991873.600665152,13153149.443818774,9263705.3346017133,10954705.095031278,11255970.462366816,13620080.374898594,13115704.095593907,15510349.332429327,null,null,{"$f":"SUM(G254:R254)","v":143297753},{"$f":"SUM(T254:AE254)","v":145222128.65313461},{"$f":"SUM(AF254:AQ254)","v":152392515.39124811},null,null,null,null,252]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254]
[null,2,"OTHER UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,null,"UTILITY OPERATING EXPENSES - LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257]
[null,615,"OPERATION AND MAINTENANCE EXPENSES - LABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,258]
[null,616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,259]
[null,617,"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,null,260]
[null,618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"J264*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,{"$f":"T264*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G264:R264)","v":0},{"$f":"SUM(T264:AE264)","v":0},{"$f":"SUM(AF264:AQ264)","v":0},{"$f":"+'Labor Forecast'!H14","v":2.4698787409151591E-2},{"$f":"'Labor Forecast'!I14","v":8.6111489061332619E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA264,0)","v":2.4698787409151591E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA264,0)","v":8.6111489061332619E-2},262]
[null,620,812,"Gas Used for Other Utility Operations",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G265:R265)","v":0},{"$f":"SUM(T265:AE265)","v":0},{"$f":"SUM(AF265:AQ265)","v":0},null,null,null,null,263]
[null,621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[null,622,null,"Total Production Expenses",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T264:T266)","v":0},0,0,{"$f":"SUM(W264:W266)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF264:AF266)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G267:R267)","v":0},{"$f":"SUM(T267:AE267)","v":0},{"$f":"SUM(AF267:AQ267)","v":0},null,null,null,null,265]
[null,623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266]
[null,624,"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,null,267]
[null,625,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,268]
[null,626,870,"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,null,269]
[null,627,null,null,"Utah",null,210826.63032805093,137987.66833667448,158081.22499034097,275164.52336111868,258013.21909916482,295435.90180123196,208891.03122628256,231843.55859970083,239549.35301522317,342191.20042848744,171455.9457916785,140434.82718203738,null,{"$f":"T274*(T18/T20)","v":219681.95434961421},{"$f":"U274*(U18/U20)","v":242088.25403403683},{"$f":"V274*(V18/V20)","v":266888.64845920535},{"$f":"J272*(1+$AY$264)","v":281960.75342615548},264385.83274644596,302732.81033285154,214050.38639821895,237569.81336573602,245465.93155934598,350642.90814115305,175690.69974682218,143903.39712344744,{"$f":"T272*(1+$AZ$264)","v":238599.09455856317},262934.8340731659,289870.82739159407,306240.81376053696,287152.49049096287,328801.58341833536,232482.5839051232,258027.30375068242,266603.36843974842,380837.29108998377,190819.68751624852,156295.13293073178,null,null,{"$f":"SUM(G272:R272)","v":2669875.0841599912},{"$f":"SUM(T272:AE272)","v":2945061.3896830329},{"$f":"SUM(AF272:AQ272)","v":3198665.0113256765},null,null,null,null,270]
[null,628,null,null,"Wyoming",null,15775.204299588397,10713.348524686735,11964.56161779922,22297.891749645874,20798.413103993109,19555.487435000075,14595.097466561652,16252.144685743842,18879.19805385248,35396.425407278817,10713.127465883532,8620.5674855558027,null,{"$f":"T274-T272","v":17503.274661135336},{"$f":"U274-U272","v":16514.391929666279},{"$f":"V274-V272","v":19382.418440693466},22848.622637642653,21312.108687696345,20038.484261839476,14955.578676104105,16653.552952279802,19345.491353039852,36270.674193457089,10977.728723650531,8833.4850492277892,19010.507705655193,17936.470809672297,21051.467354231412,24816.151555970533,23147.32610183084,21764.027980158553,16243.425825677343,18087.615195162369,21011.360420073248,39393.995957514126,11923.03729055544,9594.1496004178134,null,null,{"$f":"SUM(G273:R273)","v":205561.46729558954},{"$f":"SUM(T273:AE273)","v":224635.81156643273},{"$f":"SUM(AF273:AQ273)","v":243979.53579691914},null,null,null,null,271]
[null,629,null,null,"Total",null,226601.83462763933,148701.01686136122,170045.78660814019,297462.41511076456,278811.63220315793,314991.38923623203,223486.12869284421,248095.70328544467,258428.55106907565,377587.62583576626,182169.07325756203,149055.39466759318,null,237185.22901074955,258602.64596370311,286271.06689989881,{"$f":"SUM(W272:W273)","v":304809.37606379815},285697.9414341423,322771.29459469102,229005.96507432306,254223.36631801582,264811.42291238584,386913.58233461017,186668.42847047272,152736.88217267522,{"$f":"SUM(AF272:AF273)","v":257609.60226421835},280871.30488283822,310922.29474582546,331056.9653165075,310299.81659279368,350565.61139849393,248726.00973080055,276114.91894584481,287614.72885982168,420231.28704749793,202742.72480680398,165889.2825311496,null,null,{"$f":"SUM(G274:R274)","v":2875436.5514555816},{"$f":"SUM(T274:AE274)","v":3169697.2012494663},{"$f":"SUM(AF274:AQ274)","v":3442644.5471225958},null,null,null,null,272]
[null,630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,273]
[null,631,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274]
[null,632,null,null,"Utah",null,70132.206174159946,106446.19462041454,122532.18209835827,90668.913645603097,106672.54309949666,122596.9476789848,108650.39790596883,96754.965243782906,118583.68380822219,90410.103443514454,107459.84945801643,104054.27017159495,null,{"$f":"T279*(T23/T25)","v":117579.03495585648},{"$f":"U279*(U23/U25)","v":111496.38026981191},{"$f":"V279*(V23/V25)","v":123124.89772147918},{"$f":"J277*(1+$AY$264)","v":92908.325868354572},109307.22556390468,125624.94362671892,111333.93098576808,99144.695561118948,121512.55700479553,92643.123368105211,110113.97743479941,106624.2844695776,{"$f":"T277*(1+$AZ$264)","v":127703.94073829976},121097.499599794,133727.36600480002,100908.80015507412,118719.83352237547,136442.69458566164,120921.06156600421,107682.19292841939,131976.18422812852,100620.76067262549,119596.05599817596,115805.86037535204,null,null,{"$f":"SUM(G277:R277)","v":1244962.2573481172},{"$f":"SUM(T277:AE277)","v":1321413.3768302905},{"$f":"SUM(AF277:AQ277)","v":1435202.2503747102},null,null,null,null,275]
[null,633,null,null,"Wyoming",null,2057.5302617346169,3125.171712676849,3628.1260801410535,2676.641664462586,3161.4580912057718,3624.7521876711398,3218.8978112631012,2860.3955316344654,3504.1388611087459,2695.4367055270268,3194.5067767242581,3125.4299766668264,null,{"$f":"T279-T277","v":3468.0487098091253},{"$f":"U279-U277","v":3329.9638524058828},{"$f":"V279-V277","v":3656.2200991692371},2742.7514679036249,3239.542272503405,3714.2791713652864,3298.4006839952717,2931.0438327763923,3590.6868418914173,2762.0107236916629,3273.4072204796644,3202.6243072227098,3766.6875483480226,3616.7119982569648,3971.0626562446732,2978.9338809299616,3518.5040814658064,4034.1212816010438,3582.4308784150226,3183.4403817208031,3899.8862325996211,2999.851579912121,3555.2851905392863,3478.4070552216763,null,null,{"$f":"SUM(G278:R278)","v":36872.485660816441},{"$f":"SUM(T278:AE278)","v":39208.979183213676},{"$f":"SUM(AF278:AQ278)","v":42585.322765255012},null,null,null,null,276]
[null,634,null,null,"Total",null,72189.736435894563,109571.36633309138,126160.30817849933,93345.555310065683,109834.00119070243,126221.69986665594,111869.29571723193,99615.360775417372,122087.82266933094,93105.540149041481,110654.35623474068,107179.70014826178,null,121047.0836656656,114826.34412221779,126781.11782064842,{"$f":"SUM(W277:W278)","v":95651.077336258197},112546.76783640808,129339.2227980842,114632.33166976336,102075.73939389535,125103.24384668695,95405.134091796877,113387.38465527908,109826.90877680031,{"$f":"SUM(AF277:AF278)","v":131470.62828664778},124714.21159805097,137698.42866104469,103887.73403600408,122238.33760384128,140476.81586726269,124503.49244441923,110865.6333101402,135876.07046072814,103620.61225253761,123151.34118871525,119284.26743057372,null,null,{"$f":"SUM(G279:R279)","v":1281834.7430089337},{"$f":"SUM(T279:AE279)","v":1360622.3560135043},{"$f":"SUM(AF279:AQ279)","v":1477787.5731399655},null,null,null,null,277]
[null,635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,278]
[null,636,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,279]
[null,637,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G282*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T282*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G282:R282)","v":0},{"$f":"SUM(T282:AE282)","v":0},{"$f":"SUM(AF282:AQ282)","v":0},null,null,null,null,280]
[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,null,null,{"$f":"SUM(G283:R283)","v":0},{"$f":"SUM(T283:AE283)","v":0},{"$f":"SUM(AF283:AQ283)","v":0},null,null,null,null,281]
[null,639,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T282:T283)","v":0},0,0,{"$f":"SUM(W282:W283)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF282:AF283)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G284:R284)","v":0},{"$f":"SUM(T284:AE284)","v":0},{"$f":"SUM(AF284:AQ284)","v":0},null,null,null,null,282]
[null,640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,283]
[null,641,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,284]
[null,642,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G287*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T287*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G287:R287)","v":0},{"$f":"SUM(T287:AE287)","v":0},{"$f":"SUM(AF287:AQ287)","v":0},null,null,null,null,285]
[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,null,null,{"$f":"SUM(G288:R288)","v":0},{"$f":"SUM(T288:AE288)","v":0},{"$f":"SUM(AF288:AQ288)","v":0},null,null,null,null,286]
[null,644,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T287:T288)","v":0},0,0,{"$f":"SUM(W287:W288)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF287:AF288)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G289:R289)","v":0},{"$f":"SUM(T289:AE289)","v":0},{"$f":"SUM(AF289:AQ289)","v":0},null,null,null,null,287]
[null,645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,288]
[null,646,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,289]
[null,647,null,null,"Utah",null,253645.09958356194,311005.14063003496,275272.70389720803,233389.98306146421,419805.19636919937,411370.5395852013,380684.35391139326,422700.65440440201,330344.0609172656,353276.06238024234,377740.09829637292,270238.68552545086,null,{"$f":"T294*(T38/T40)","v":338032.44128742686},{"$f":"U294*(U38/U40)","v":310296.92739179975},{"$f":"V294*(V38/V40)","v":366178.63251318171},{"$f":"J292*(1+$AY$264)","v":239154.43263652478},430173.87566757936,421530.89308880415,390086.795838641,433140.84800524556,338503.15864973696,362001.55274171411,387069.82068010705,276913.25336897251,{"$f":"T292*(1+$AZ$264)","v":367140.91815772466},337017.0578606638,397710.81982133427,259748.37694647408,467216.78865659918,457829.54597803444,423677.7506914704,470439.25140026561,367652.1696930303,393174.04549081763,420400.97930957406,300758.66595739283,null,null,{"$f":"SUM(G292:R292)","v":4039472.5785617968},{"$f":"SUM(T292:AE292)","v":4293082.6318697343},{"$f":"SUM(AF292:AQ292)","v":4662766.3699633814},null,null,null,null,290]
[null,648,null,null,"Wyoming",null,7428.9190603407333,10255.729295183555,8645.5430911559379,10789.362316194689,15012.8004511451,15348.482189550065,10957.212122901983,16435.509323831939,11681.205369958887,16284.179916749999,9553.9446268554311,7981.9552730229334,null,{"$f":"T294-T292","v":10355.237627247174},{"$f":"U294-U292","v":8797.0974935786217},{"$f":"V294-V292","v":10394.816735318454},11055.846482322693,15383.598417903948,15727.571088202911,11227.841975722517,16841.446474582393,11969.716978074141,16686.379414646184,9789.9154741129387,8179.0998894206832,11246.942558913368,9554.6286581683926,11289.929882916387,12007.881885748997,16708.302984791218,17081.895653926025,12194.688167197317,18291.688508455412,13000.44713069882,18123.268393083734,10632.939673373387,8883.4143600800799,null,null,{"$f":"SUM(G293:R293)","v":140374.84303689125},{"$f":"SUM(T293:AE293)","v":146408.56805113266},{"$f":"SUM(AF293:AQ293)","v":159016.02785735315},null,null,null,null,291]
[null,649,null,null,"Total",null,261074.01864390267,321260.86992521852,283918.24698836397,244179.3453776589,434817.99682034447,426719.02177475137,391641.56603429525,439136.16372823395,342025.26628722448,369560.24229699234,387294.04292322835,278220.64079847379,null,348387.67891467403,319094.02488537837,376573.44924850017,{"$f":"SUM(W292:W293)","v":250210.27911884748},445557.47408548329,437258.46417700709,401314.63781436352,449982.29447982798,350472.87562781113,378687.9321563603,396859.73615422001,285092.35325839318,{"$f":"SUM(AF292:AF293)","v":378387.86071663804},346571.68651883217,409000.74970425066,271756.25883222307,483925.09164139041,474911.44163196045,435872.43885866774,488730.93990872102,380652.61682372913,411297.31388390134,431033.91898294742,309642.08031747292,null,null,{"$f":"SUM(G294:R294)","v":4179847.4215986882},{"$f":"SUM(T294:AE294)","v":4439491.1999208657},{"$f":"SUM(AF294:AQ294)","v":4821782.3978207344},null,null,null,null,292]
[null,650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,293]
[null,651,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294]
[null,652,null,null,"Utah",null,137355.49196690726,114031.07299993289,193505.68112115504,130009.16913258753,126279.5405804279,150573.32773997282,160009.63406333476,155015.36839998493,148456.7197119761,239459.52942916341,171218.83337833331,169581.39974585132,null,{"$f":"T299*(T43/T45)","v":169186.22721477842},{"$f":"U299*(U43/U45)","v":149997.06103306377},{"$f":"V299*(V43/V45)","v":184146.01946466134},{"$f":"J297*(1+$AY$264)","v":133220.23796223375},129398.49210734922,154292.30635131092,163961.6779984812,158844.06002924746,152123.42067160219,245373.88943962977,175447.7309443877,173769.85468672044,{"$f":"T297*(1+$AZ$264)","v":183755.10516891195},162913.53131344449,200003.10740548046,144692.03102626678,140541.18894500413,167578.64660192962,178080.66223992515,172522.35856691367,165222.99494673737,266503.40043604706,190555.79630844097,188733.43562776531,null,null,{"$f":"SUM(G297:R297)","v":1895495.7682696274},{"$f":"SUM(T297:AE297)","v":1989760.9779034664},{"$f":"SUM(AF297:AQ297)","v":2161102.2585868672},null,null,null,null,295]
[null,653,null,null,"Wyoming",null,4362.4680393460148,3671.7987821472634,6020.499492766452,3964.1519279363274,3939.4136676380003,4663.93584739379,4763.0206889095425,4765.9476485207269,4462.842683581548,7422.3304540920362,5321.6117743197537,5219.0323680139554,null,{"$f":"T299-T297","v":5098.6731967849191},{"$f":"U299-U297","v":4471.2516022019263},{"$f":"V299-V297","v":5546.3034662372957},4062.061673662005,4036.7124083316971,4779.1294073784902,4880.6615243303095,4883.660776294686,4573.0694862638156,7605.6530160581269,5453.049132207715,5347.9361389530131,5537.7275379971734,4856.2777356354036,6023.9039165010199,4411.8518530400088,4384.3197247254975,5190.6673570646562,5300.9425557947461,5304.2000778118445,4966.8633093069357,8260.5871225547071,5922.6193129067287,5808.4548832831706,null,null,{"$f":"SUM(G298:R298)","v":58577.053374665411},{"$f":"SUM(T298:AE298)","v":60738.161828704004},{"$f":"SUM(AF298:AQ298)","v":65968.415386621899},null,null,null,null,296]
[null,654,null,null,"Total",null,141717.96000625327,117702.87178208015,199526.18061392149,133973.32106052386,130218.9542480659,155237.26358736661,164772.6547522443,159781.31604850566,152919.56239555764,246881.85988325544,176540.44515265306,174800.43211386527,null,174284.90041156334,154468.3126352657,189692.32293089863,{"$f":"SUM(W297:W298)","v":137282.29963589576},133435.2045156809,159071.43575868942,168842.33952281153,163727.72080554214,156696.49015786601,252979.54245568789,180900.78007659543,179117.79082567347,{"$f":"SUM(AF297:AF298)","v":189292.83270690913},167769.80904907989,206027.0113219815,149103.8828793068,144925.50866972964,172769.31395899429,183381.6047957199,177826.5586447255,170189.8582560443,274763.98755860177,196478.4156213477,194541.89051104849,null,null,{"$f":"SUM(G299:R299)","v":1954072.8216442927},{"$f":"SUM(T299:AE299)","v":2050499.1397321702},{"$f":"SUM(AF299:AQ299)","v":2227070.6739734891},null,null,null,null,297]
[null,655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,298]
[null,656,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299]
[null,657,null,null,"Utah",null,142538.47725519046,126470.42647248914,161159.03193798216,168659.14123773263,167076.13211355251,187259.16737745798,193624.74813654693,221048.52396878405,192525.42303535799,182776.00239613254,155330.32466430112,211811.99389320007,null,{"$f":"T304*(T48/T50)","v":179288.88230830332},{"$f":"U304*(U48/U50)","v":162814.69298160411},{"$f":"V304*(V48/V50)","v":181609.38260122619},{"$f":"J302*(1+$AY$264)","v":172824.81751177346},171202.70998176845,191884.24174292854,198407.04462792201,226508.15446939578,197280.56752976528,187290.34802280919,159166.79533137919,217043.49330107673,{"$f":"T302*(1+$AZ$264)","v":194727.71493601333},176834.90863531374,197248.03696452704,187707.01989446534,185945.23026963399,208407.67952681682,215492.17068109065,246013.10893528978,214268.69096261816,203418.1987778685,172872.88508648463,235733.43170030581,null,null,{"$f":"SUM(G302:R302)","v":2110279.3924887278},{"$f":"SUM(T302:AE302)","v":2245321.1304099518},{"$f":"SUM(AF302:AQ302)","v":2438669.0763704279},null,null,null,null,300]
[null,658,null,null,"Wyoming",null,19240.734895344154,15642.72915561829,12796.633368778654,10081.859698345594,21664.694773345836,14094.064912874019,14701.859725625109,15590.165308382711,20825.629820533708,9216.5744644710503,10781.405776566942,13292.561090105737,null,{"$f":"T304-T302","v":9466.390609989292},{"$f":"U304-U302","v":9775.1389683473972},{"$f":"V304-V302","v":11993.666115165892},10330.869407723923,22199.786463836863,14442.171225887876,15064.97783350749,15975.223487007985,21339.997624132757,9444.2126778096354,11047.693425814168,13620.871230593419,10281.555601451686,10616.89074069325,13026.458563647275,11220.475955721198,24111.44313308147,15685.808095427812,16362.245507426787,17350.873769561815,23177.61659611213,10257.467894507738,11999.026757404121,14793.784734572484,null,null,{"$f":"SUM(G303:R303)","v":177928.9129899918},{"$f":"SUM(T303:AE303)","v":164700.99906981669},{"$f":"SUM(AF303:AQ303)","v":178883.64734960778},null,null,null,null,301]
[null,659,null,null,"Total",null,161779.21215053461,142113.15562810743,173955.66530676081,178741.00093607823,188740.82688689834,201353.232290332,208326.60786217204,236638.68927716676,213351.0528558917,191992.57686060359,166111.73044086806,225104.5549833058,null,188755.27291829261,172589.83194995151,193603.04871639208,{"$f":"SUM(W302:W303)","v":183155.68691949738},193402.4964456053,206326.41296881641,213472.0224614295,242483.37795640377,218620.56515389803,196734.56070061884,170214.48875719335,230664.36453167014,{"$f":"SUM(AF302:AF303)","v":205009.27053746502},187451.79937600699,210274.4955281743,198927.49585018653,210056.67340271547,224093.48762224463,231854.41618851744,263363.9827048516,237446.3075587303,213675.66667237625,184871.91184388875,250527.2164348783,null,null,{"$f":"SUM(G304:R304)","v":2288208.3054787195},{"$f":"SUM(T304:AE304)","v":2410022.1294797692},{"$f":"SUM(AF304:AQ304)","v":2617552.723720036},null,null,null,null,302]
[null,660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,303]
[null,661,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,304]
[null,662,null,null,"Utah",null,134598.87584085282,137262.44092434403,184173.75223630981,131131.18686274867,138270.22319303374,150540.6612582925,131704.64391441146,171846.7558390701,144864.16399082693,137373.36874182188,149236.62709639248,179616.25189541638,null,{"$f":"T309*(T53/T55)","v":165201.27843811206},{"$f":"U309*(U53/U55)","v":129680.89506265186},{"$f":"V309*(V53/V55)","v":142511.60369409973},{"$f":"J307*(1+$AY$264)","v":134369.96816978144},141685.33004069442,154258.83304714417,134957.58891525152,176091.16232849166,148442.13318044084,140766.32437205513,152922.5908227051,184052.55551620989,{"$f":"T307*(1+$AZ$264)","v":179427.00651925371},140847.91003930324,154783.49009671717,145940.76621400518,153886.06478864499,167542.29086169726,146578.98785687101,191254.6345271389,161224.70630804924,152887.92217342334,166090.9828295651,199901.59513725431,null,null,{"$f":"SUM(G307:R307)","v":1790618.9517935207},{"$f":"SUM(T307:AE307)","v":1804940.2635876378},{"$f":"SUM(AF307:AQ307)","v":1960366.3573519234},null,null,null,null,305]
[null,663,null,null,"Wyoming",null,6490.5890260258457,5251.508383879147,10419.594189621537,5934.0644225247379,1643.6768928295933,1400.8001028006547,2168.3839338439575,9869.5686394487566,12020.756965429377,2682.9976532233122,6807.8848116930749,4269.2243061358458,null,{"$f":"T309-T307","v":3052.5859510414011},{"$f":"U309-U307","v":3947.0260807739396},{"$f":"V309-V307","v":5180.234239073674},6080.6286181688856,1684.2737189749262,1435.3981667424457,2221.9403876473893,10113.33501709453,12317.655086215595,2749.2644418795271,6976.0313113630737,4374.6689696750773,3315.4486727732801,4286.9103739532993,5626.3119230868069,6604.2406029083613,1829.3090369027254,1559.0024402765446,2413.2749830332205,10984.209354792658,13378.346707433517,2986.0076967931468,7576.7477553230283,4751.3782288042039,null,null,{"$f":"SUM(G308:R308)","v":68959.049327455839},{"$f":"SUM(T308:AE308)","v":60133.041988650461},{"$f":"SUM(AF308:AQ308)","v":65311.187776080798},null,null,null,null,306]
[null,664,null,null,"Total",null,141089.46486687867,142513.94930822318,194593.34642593135,137065.25128527341,139913.90008586334,151941.46136109316,133873.02784825541,181716.32447851886,156884.9209562563,140056.36639504519,156044.51190808555,183885.47620155223,null,168253.86438915346,133627.9211434258,147691.8379331734,{"$f":"SUM(W307:W308)","v":140450.59678795032},143369.60375966935,155694.23121388661,137179.52930289891,186204.49734558619,160759.78826665643,143515.58881393465,159898.62213406817,188427.22448588497,{"$f":"SUM(AF307:AF308)","v":182742.455192027},145134.82041325653,160409.80201980399,152545.00681691355,155715.37382554772,169101.29330197381,148992.26283990423,202238.84388193156,174603.05301548276,155873.9298702165,173667.73058488814,204652.97336605852,null,null,{"$f":"SUM(G309:R309)","v":1859578.0011209764},{"$f":"SUM(T309:AE309)","v":1865073.3055762881},{"$f":"SUM(AF309:AQ309)","v":2025677.5451280042},null,null,null,null,307]
[null,665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,308]
[null,666,880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,309]
[null,667,null,null,"Utah",null,666951.02970610326,600816.04836455209,727575.24829172215,528083.23262537085,534486.94274063595,715536.23390696058,398216.09266195423,572439.50058108789,591023.45259678352,344606.8229468299,561607.28489110805,607310.83270170318,null,{"$f":"T314*(T58/T60)","v":564643.91080912831},{"$f":"U314*(U58/U60)","v":587402.79187453317},{"$f":"V314*(V58/V60)","v":556152.54628420365},{"$f":"J312*(1+$AY$264)","v":541126.24812232237},547688.12211235426,733209.11123177351,408051.54727751482,586578.06211054104,605621.01520629425,353118.19360653678,575478.30382806435,622310.67384987732,{"$f":"T312*(1+$AZ$264)","v":613266.23875831661},637984.92096163321,604043.6701899881,587723.43511830771,594850.36184865399,796346.83959327778,443189.4736273624,637089.17248959059,657771.9426325442,383525.72707264358,625033.59749318892,675898.77263385151,null,null,{"$f":"SUM(G312:R312)","v":6848652.7220148118},{"$f":"SUM(T312:AE312)","v":6681380.5263131438},{"$f":"SUM(AF312:AQ312)","v":7256724.1524193594},null,null,null,null,310]
[null,668,null,null,"Wyoming",null,57718.47379999212,48246.278122304007,61600.98484377889,44616.42614548048,38246.376382726943,41989.463005503989,35383.159390691668,38954.856284785783,46246.291454313905,20982.135493831825,66088.793227887829,56783.640780500951,null,{"$f":"T314-T312","v":43302.707194485934},{"$f":"U314-U312","v":39294.891552562127},{"$f":"V314-V312","v":57378.707138337544},45718.397769803814,39191.015502174312,43026.551825701368,36257.080522346485,39916.993998717757,47388.518775405668,21500.368797783991,67721.106281950808,58186.127852456171,47031.56779139,42678.633176656833,62319.673050433907,49655.277079259926,42565.812204892311,46731.632272587114,39379.231715142378,43354.305790799619,51469.214691566769,23351.797570328985,73552.67158477036,63196.621964544247,null,null,{"$f":"SUM(G313:R313)","v":556856.87893179839},{"$f":"SUM(T313:AE313)","v":538882.46721172601},{"$f":"SUM(AF313:AQ313)","v":585286.43889237242},null,null,null,null,311]
[null,669,null,null,"Total",null,724669.50350609538,649062.32648685609,789176.23313550104,572699.65877085133,572733.31912336289,757525.69691246457,433599.2520526459,611394.35686587368,637269.74405109743,365588.95844066172,627696.07811899588,664094.47348220414,null,607946.61800361425,626697.6834270953,613531.25342254119,{"$f":"SUM(W312:W313)","v":586844.64589212614},586879.13761452853,776235.66305747489,444308.62779986131,626495.05610925879,653009.53398169996,374618.56240432075,643199.41011001519,680496.8017023335,{"$f":"SUM(AF312:AF313)","v":660297.80654970661},680663.55413829,666363.34324042196,637378.71219756769,637416.17405354627,843078.47186586494,482568.70534250478,680443.47828039026,709241.15732411097,406877.52464297257,698586.26907795924,739095.3945983958,null,null,{"$f":"SUM(G314:R314)","v":7405509.6009466089},{"$f":"SUM(T314:AE314)","v":7220262.9935248708},{"$f":"SUM(AF314:AQ314)","v":7842010.5913117314},null,null,null,null,312]
[null,670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,313]
[null,671,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,314]
[null,672,null,null,"Utah",null,537.23605001706096,571.98445566054977,680.22343045383639,762.87064388095416,758.67011425206431,787.03723019234997,547.00338785414397,925.02425110273566,497.72487605246954,508.41730544477855,563.31050928459013,735.42988859374304,null,{"$f":"T319*(T63/T65)","v":805.10917189125689},{"$f":"U319*(U63/U65)","v":865.788904141388},{"$f":"V319*(V63/V65)","v":704.5263371389384},{"$f":"J317*(1+$AY$264)","v":781.7126237348524},777.40834611765274,806.47609542395833,560.51370824283913,947.8712284290317,510.01807695433581,520.97459638709279,577.22359579875115,753.59411506645586,{"$f":"T317*(1+$AZ$264)","v":874.43832153974938},940.34327588978226,765.1941491128988,849.02706178270171,844.35213641055168,875.92295289328479,608.78037829891935,1029.4938313474502,553.936493009071,565.83649464511211,626.92917915431838,818.48722646268561,null,null,{"$f":"SUM(G317:R317)","v":7874.9321427892764},{"$f":"SUM(T317:AE317)","v":8611.2167993265539},{"$f":"SUM(AF317:AQ317)","v":9352.7415005465264},null,null,null,null,315]
[null,673,null,null,"Wyoming",null,17.756371605135541,18.916538147562733,8.4967743321840317E-2,25.250143749129506,25.095361400364709,26.058346420045268,18.064755507402765,30.60053509481429,16.453288648781154,16.807317197806924,18.589506436369675,24.418207153536287,null,{"$f":"T319-T317","v":26.611666447229936},{"$f":"U319-U317","v":28.611846242217439},{"$f":"V319-V317","v":23.29205824906478},25.873791681639773,25.715186396548145,26.701955978507993,18.510933063278404,31.35633120572739,16.859664927298805,17.222437552193735,19.048644703882623,25.021307260934101,28.903236671404407,31.075654926928674,25.297772068195044,28.101822411008495,27.929559388644631,29.001301168667467,20.104937073271962,34.056471577352909,18.311475779263628,18.705487295078949,20.688951863934221,27.175929287434268,null,null,{"$f":"SUM(G318:R318)","v":238.09533910427069},{"$f":"SUM(T318:AE318)","v":284.82582370852316},{"$f":"SUM(AF318:AQ318)","v":309.35259951118468},null,null,null,null,316]
[null,674,null,null,"Total",null,554.9924216221965,590.9009938081125,680.30839819715823,788.12078763008367,783.76547565242902,813.09557661239523,565.06814336154673,955.62478619754995,514.17816470125069,525.22462264258547,581.9000157209598,759.84809574727933,null,831.72083833848683,894.40075038360544,727.81839538800318,{"$f":"SUM(W317:W318)","v":807.58641541649217},803.12353251420086,833.17805140246628,579.02464130611759,979.22755963475913,526.87774188163462,538.19703393928648,596.27224050263374,778.61542232738998,{"$f":"SUM(AF317:AF318)","v":903.34155821115382},971.41893081671094,790.49192118109386,877.12888419371018,872.28169579919631,904.9242540619523,628.88531537219126,1063.550302924803,572.24796878833467,584.54198194019102,647.6181310182526,845.66315575011993,null,null,{"$f":"SUM(G319:R319)","v":8113.0274818935459},{"$f":"SUM(T319:AE319)","v":8896.0426230350749},{"$f":"SUM(AF319:AQ319)","v":9662.0941000577095},null,null,null,null,317]
[null,675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,318]
[null,676,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,319]
[null,677,null,null,"Utah",null,14012.6543746018,25841.663100826499,30674.345723182025,21883.052440668751,20429.372234132301,18584.399638329563,20869.533553803605,18972.964459387193,18730.551834843198,20100.813913665028,22855.203209702671,24621.985516857363,null,{"$f":"T324*(T68/T70)","v":-0.01},0,0,{"$f":"J322*(1+$AY$264)","v":22423.537300764143},20933.952955845558,19043.411774123379,21384.985726377156,19441.573675090985,19193.173752668084,20597.279643269558,23419.699014972077,25230.118702729433,{"$f":"T322*(1+$AZ$264)","v":-1.0861114890613326E-2},0,0,24354.461487755278,22736.606816813302,20683.268318801256,23226.478690830834,21115.716533948675,20845.926524323218,22370.942063964172,25436.404170519545,27402.72179341564,null,null,{"$f":"SUM(G322:R322)","v":257576.54000000004},{"$f":"SUM(T322:AE322)","v":191667.72254584037},{"$f":"SUM(AF322:AQ322)","v":208172.51553925703},null,null,null,null,320]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T324-T322","v":0},{"$f":"U324-U322","v":0},{"$f":"V324-V322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G323:R323)","v":0},{"$f":"SUM(T323:AE323)","v":0},{"$f":"SUM(AF323:AQ323)","v":0},null,null,null,null,321]
[null,679,null,null,"Total",null,14012.6543746018,25841.663100826499,30674.345723182025,21883.052440668751,20429.372234132301,18584.399638329563,20869.533553803605,18972.964459387193,18730.551834843198,20100.813913665028,22855.203209702671,24621.985516857363,null,-0.01,0,0,{"$f":"SUM(W322:W323)","v":22423.537300764143},20933.952955845558,19043.411774123379,21384.985726377156,19441.573675090985,19193.173752668084,20597.279643269558,23419.699014972077,25230.118702729433,{"$f":"SUM(AF322:AF323)","v":-1.0861114890613326E-2},0,0,24354.461487755278,22736.606816813302,20683.268318801256,23226.478690830834,21115.716533948675,20845.926524323218,22370.942063964172,25436.404170519545,27402.72179341564,null,null,{"$f":"SUM(G324:R324)","v":257576.54000000004},{"$f":"SUM(T324:AE324)","v":191667.72254584037},{"$f":"SUM(AF324:AQ324)","v":208172.51553925703},null,null,null,null,322]
[null,680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,323]
[null,681,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,324]
[null,682,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G327*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T327*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G327:R327)","v":0},{"$f":"SUM(T327:AE327)","v":0},{"$f":"SUM(AF327:AQ327)","v":0},null,null,null,null,325]
[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,null,null,{"$f":"SUM(G328:R328)","v":0},{"$f":"SUM(T328:AE328)","v":0},{"$f":"SUM(AF328:AQ328)","v":0},null,null,null,null,326]
[null,684,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T327:T328)","v":0},0,0,{"$f":"SUM(W327:W328)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF327:AF328)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G329:R329)","v":0},{"$f":"SUM(T329:AE329)","v":0},{"$f":"SUM(AF329:AQ329)","v":0},null,null,null,null,327]
[null,685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,328]
[null,686,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,329]
[null,687,null,null,"Utah",null,16913.516873645662,165990.86137390381,92554.263598566613,87692.326334930389,89627.512869632483,87825.463199645616,91724.424080811645,92352.311595234132,96141.221431189188,85667.13021884585,85180.436852934145,89601.237853799161,null,{"$f":"T334*(T78/T80)","v":125457.59686932446},{"$f":"U334*(U78/U80)","v":116566.69453289954},{"$f":"V334*(V78/V80)","v":95221.540314717015},{"$f":"J332*(1+$AY$264)","v":89858.220460490775},91841.203756010524,89994.645644323929,93989.906131410477,94633.301706068538,98515.793020574289,87783.00445607322,87284.290354183424,91814.279779146964,{"$f":"T332*(1+$AZ$264)","v":136260.93734979836},126604.42617408501,103421.20894193101,97596.045628745138,99749.786568625845,97744.218588303629,102083.51690512111,102782.31623076844,106999.13465363398,95342.129684063286,94800.470568243865,99720.544128023103,null,null,{"$f":"SUM(G332:R332)","v":1081270.7062831386},{"$f":"SUM(T332:AE332)","v":1162960.477025223},{"$f":"SUM(AF332:AQ332)","v":1263104.735421343},null,null,null,null,330]
[null,688,null,null,"Wyoming",null,116.36984248973386,618.61011357349344,181.40363714598061,49.286463044860284,144.263138714261,69.515471037026145,37.622536749084247,138.32676058738434,30.536416997798369,72.10499450781208,129.35099978480139,103.51358451844135,null,{"$f":"T334-T332","v":88.368335642808233},{"$f":"U334-U332","v":9.8482076514337678},{"$f":"V334-V332","v":129.2403036148462},50.503778917754289,147.82626330834148,71.232418877816684,38.551767786042873,141.74326384012875,31.290629469464193,73.885900438298577,132.5458126296474,106.07024453642157,95.977864610882079,10.696251476883939,140.36937860585934,54.852734523586449,160.55580296419541,77.366348536826052,41.87151791604574,153.94898735381557,33.98511216674617,80.248325345677827,143.95952992403073,115.20411123855251,null,null,{"$f":"SUM(G333:R333)","v":1690.9039591506771},{"$f":"SUM(T333:AE333)","v":1021.106926713004},{"$f":"SUM(AF333:AQ333)","v":1109.0359646631018},null,null,null,null,331]
[null,689,null,null,"Total",null,17029.886716135396,166609.47148747731,92735.667235712594,87741.612797975249,89771.776008346744,87894.978670682642,91762.046617560729,92490.638355821517,96171.757848186986,85739.235213353662,85309.787852718946,89704.751438317602,null,125545.96520496727,116576.54274055097,95350.780618331861,{"$f":"SUM(W332:W333)","v":89908.724239408533},91989.03001931886,90065.878063201744,94028.457899196525,94775.04496990866,98547.083650043758,87856.890356511518,87416.836166813067,91920.350023683379,{"$f":"SUM(AF332:AF333)","v":136356.91521440924},126615.12242556189,103561.57832053686,97650.89836326873,99910.342371590043,97821.58493684046,102125.38842303716,102936.26521812225,107033.11976580073,95422.37800940896,94944.430098167897,99835.748239261651,null,null,{"$f":"SUM(G334:R334)","v":1082961.6102422895},{"$f":"SUM(T334:AE334)","v":1163981.5839519361},{"$f":"SUM(AF334:AQ334)","v":1264213.7713860059},null,null,null,null,332]
[null,690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,333]
[null,691,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,334]
[null,692,null,null,"Utah",null,99497.645897257564,109204.32564869187,117401.8910108741,106251.89475571456,86487.510692567812,97424.641760910337,97545.631056834565,98081.491719073005,99268.429815738811,91811.115044543854,91428.758404146574,102215.16295289045,null,{"$f":"T339*(T83/T85)","v":93484.392673038368},{"$f":"U339*(U83/U85)","v":104480.69606895161},{"$f":"V339*(V83/V85)","v":95089.58696609101},{"$f":"J337*(1+$AY$264)","v":108876.1877161055},88623.647332710272,99830.912276175804,99954.889860998854,100503.98563181485,101720.23966019803,94078.738256826196,93686.937871053262,104739.75353265567,{"$f":"T337*(1+$AZ$264)","v":101534.47293010804},113477.68438561355,103277.89289396819,118251.67836366051,96255.161570576354,108427.50078662857,108562.15426589096,109158.5334911692,110479.5209650133,102179.99849713285,101754.45959672621,113759.04967326962,null,null,{"$f":"SUM(G337:R337)","v":1196618.4987592436},{"$f":"SUM(T337:AE337)","v":1185069.9678466194},{"$f":"SUM(AF337:AQ337)","v":1287118.1074197572},null,null,null,null,335]
[null,693,null,null,"Wyoming",null,1599.7089290475124,1662.2825346613245,1765.436724696061,1356.4813324693096,1195.1286701833887,1226.1854198738147,1243.150580620757,1181.3425652473525,1059.2843575586303,1400.0071583522076,1355.1309054318117,1417.8884265380184,null,{"$f":"T339-T337","v":1641.3573269616318},{"$f":"U339-U337","v":1648.9639310483908},{"$f":"V339-V337","v":824.84303390898276},1389.9847765244517,1224.6468991348302,1256.4707128834793,1273.8548925290722,1210.5202941237785,1085.4473967118106,1434.5856375276392,1388.6009955766431,1452.9085513549774,1782.6970504680264,1790.9586705593963,895.87149580075254,1509.6784354035558,1330.103067193674,1364.6672769318297,1383.5484341728145,1314.7599991897393,1178.9168883404116,1558.1199429611454,1508.1754950177967,1578.020670182098,null,null,{"$f":"SUM(G338:R338)","v":16462.027604680188},{"$f":"SUM(T338:AE338)","v":15832.184448285689},{"$f":"SUM(AF338:AQ338)","v":17195.517426221239},null,null,null,null,336]
[null,694,null,null,"Total",null,101097.35482630508,110866.60818335319,119167.32773557016,107608.37608818387,87682.639362751201,98650.827180784152,98788.781637455322,99262.834284320357,100327.71417329744,93211.122202896062,92783.889309578386,103633.05137942846,null,95125.75,106129.66,95914.43,{"$f":"SUM(W337:W338)","v":110266.17249262995},89848.294231845095,101087.38298905929,101228.74475352792,101714.50592593863,102805.68705690984,95513.323894353831,95075.538866629911,106192.66208401065,{"$f":"SUM(AF337:AF338)","v":103317.16998057606},115268.64305617295,104173.76438976894,119761.35679906407,97585.264637770029,109792.1680635604,109945.70270006378,110473.29349035895,111658.43785335371,103738.118440094,103262.63509174401,115337.07034345172,null,null,{"$f":"SUM(G339:R339)","v":1213080.5263639237},{"$f":"SUM(T339:AE339)","v":1200902.1522949049},{"$f":"SUM(AF339:AQ339)","v":1304313.6248459786},null,null,null,null,337]
[null,695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,338]
[null,696,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,339]
[null,697,null,null,"Utah",null,1802.6426987516834,3324.8900542273773,3945.0585720416216,2816.5600440244234,2627.6798809541406,2388.0163573793188,2684.8649779246125,2440.8494111557075,2409.3125875871783,2585.9468064267808,2937.8578988595978,3165.4227510876303,null,{"$f":"T344*(T88/T90)","v":1661.4141775512371},{"$f":"U344*(U88/U90)","v":2280.5575706452628},{"$f":"V344*(V88/V90)","v":1834.5261556842531},{"$f":"J342*(1+$AY$264)","v":2886.1256617768931},2692.5803877131316,2446.9974657198072,2751.177887236649,2501.135431859595,2468.8196869901867,2649.8165568500904,3010.4194265418278,3243.6048546768352,{"$f":"T342*(1+$AZ$264)","v":1804.4810263277834},2476.9397789436216,1992.4999346721863,3134.6542401306256,2924.4424943164495,2657.712061222247,2988.0859117792079,2716.5119282410838,2681.4134264608447,2877.9962062998247,3269.6511260605075,3522.9164986396249,null,null,{"$f":"SUM(G342:R342)","v":33129.102040420075},{"$f":"SUM(T342:AE342)","v":30427.175263245772},{"$f":"SUM(AF342:AQ342)","v":33047.304633094005},null,null,null,null,340]
[null,698,null,null,"Wyoming",null,55.76005661819363,102.3134309995794,123.07064082563102,85.63991498926498,81.728389273548601,76.705783870815594,82.918885350389246,75.405431521940955,74.7927224362179,79.887015182323466,93.271784638136978,100.02321681844887,null,{"$f":"T344-T342","v":51.565089181052826},{"$f":"U344-U342","v":71.587223385530706},{"$f":"V344-V342","v":56.727035343698844},87.755117043322642,83.746981385508363,78.600323719693193,84.96688127186232,77.267854244596705,76.64001198742173,81.860127587063332,95.575484618186493,102.49366898662721,56.0054357940137,77.75170578902501,61.611884827179594,95.311840844674677,90.958558657006193,85.368714635898755,92.283505939079831,83.921504230172943,83.239597541336991,88.909225068336028,103.80563191641703,111.31955144242501,null,null,{"$f":"SUM(G343:R343)","v":1031.5172725244906},{"$f":"SUM(T343:AE343)","v":948.78579875456433},{"$f":"SUM(AF343:AQ343)","v":1030.4871566855657},null,null,null,null,341]
[null,699,null,null,"Total",null,1858.402755369877,3427.2034852269567,4068.1292128672526,2902.1999590136884,2709.4082702276892,2464.7221412501344,2767.7838632750017,2516.2548426776484,2484.1053100233962,2665.8338216091042,3031.1296834977347,3265.4459679060792,null,1712.9792667322899,2352.1447940307935,1891.253191027952,{"$f":"SUM(W342:W343)","v":2973.8807788202157},2776.3273690986398,2525.5977894395005,2836.1447685085113,2578.4032861041915,2545.4596989776082,2731.6766844371537,3105.9949111600145,3346.0985236634624,{"$f":"SUM(AF342:AF343)","v":1860.4864621217971},2554.6914847326466,2054.111819499366,3229.9660809753004,3015.4010529734555,2743.0807758581459,3080.3694177182879,2800.4334324712568,2764.6530240021816,2966.9054313681609,3373.4567579769246,3634.23605008205,null,null,{"$f":"SUM(G344:R344)","v":34160.619312944567},{"$f":"SUM(T344:AE344)","v":31375.96106200033},{"$f":"SUM(AF344:AQ344)","v":34077.791789779571},null,null,null,null,342]
[null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,343]
[null,701,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,344]
[null,702,null,null,"Utah",null,70602.41929003266,78564.633198563184,98742.563605661649,85584.870304556112,75827.232354888605,116229.2128751066,88432.372428671617,63586.405308206609,109321.37623568921,62937.421068565665,69246.964178440976,94871.543313756702,null,{"$f":"T349*(T93/T95)","v":66470.332464863983},{"$f":"U349*(U93/U95)","v":69858.420550168332},{"$f":"V349*(V93/V95)","v":80786.046418430022},{"$f":"J347*(1+$AY$264)","v":87698.712821648151},77700.073046646343,119099.93349464188,90616.544795374299,65156.912415026149,112021.48166661037,64491.899051618428,70957.280225413415,97214.755393241285,{"$f":"T347*(1+$AZ$264)","v":72194.191771815254},75874.033167216126,87742.653170898964,95250.579571482449,84390.942036867375,129355.80611497117,98419.670401296928,70767.671165722873,121667.81825977896,70045.392511346436,77067.517285366019,105586.06273888651,null,null,{"$f":"SUM(G347:R347)","v":1013947.0141621395},{"$f":"SUM(T347:AE347)","v":1002072.3923436826},{"$f":"SUM(AF347:AQ347)","v":1088362.3381956492},null,null,null,null,345]
[null,703,null,null,"Wyoming",null,1627.9567246423394,1030.7160472433898,2454.5341289154312,1040.3217969145189,7583.0164275245916,3075.7405821786233,2704.0162320334493,2957.5367719052592,3751.7840422539157,973.78040665302251,2196.4168506814894,1783.1077357392496,null,{"$f":"T349-T347","v":734.99314795614919},{"$f":"U349-U347","v":3309.8494348517852},{"$f":"V349-V347","v":2976.8567402548506},1066.0164838136172,7770.3077381881249,3151.7076449435531,2770.8021540993386,3030.5843438892957,3844.4485587185923,997.83160190014269,2250.6656835383496,1827.1483346318869,798.28450237652953,3594.8654982556827,3233.1983068804602,1157.8127505987338,8439.4205079882995,3423.1058833356283,3009.4000534831807,3291.5524744675645,4175.4997487295441,1083.7563669722188,2444.4738569270789,1984.4867984629727,null,null,{"$f":"SUM(G348:R348)","v":31178.92774668528},{"$f":"SUM(T348:AE348)","v":33731.211866785685},{"$f":"SUM(AF348:AQ348)","v":36635.856748477891},null,null,null,null,346]
[null,704,null,null,"Total",null,72230.376014674999,79595.349245806574,101197.09773457708,86625.192101470631,83410.248782413197,119304.95345728523,91136.388660705066,66543.942080111869,113073.16027794313,63911.201475218688,71443.381029122465,96654.651049495951,null,67205.325612820132,73168.269985020117,83762.903158684872,{"$f":"SUM(W347:W348)","v":88764.729305461762},85470.380784834473,122251.64113958544,93387.346949473635,68187.49675891544,115865.93022532896,65489.730653518571,73207.945908951762,99041.90372787317,{"$f":"SUM(AF347:AF348)","v":72992.47627419178},79468.898665471803,90975.851477779419,96408.392322081185,92830.36254485567,132778.91199830681,101429.07045478011,74059.223640190437,125843.3180085085,71129.148878318651,79511.991142293104,107570.54953734948,null,null,{"$f":"SUM(G349:R349)","v":1045125.9419088247},{"$f":"SUM(T349:AE349)","v":1035803.6042104685},{"$f":"SUM(AF349:AQ349)","v":1124998.1949441268},null,null,null,null,347]
[null,705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,348]
[null,706,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,349]
[null,707,null,null,"Utah",null,87289.025186544124,54661.426918749297,58209.66381449555,58080.553793088504,50435.656329196681,48509.329778496387,47054.383189064421,42959.188432773211,36809.908607890167,41711.902639426859,33099.663796803965,8931.7779324217299,null,{"$f":"T354*(T98/T100)","v":48203.928013184566},{"$f":"U354*(U98/U100)","v":24564.605363467894},{"$f":"V354*(V98/V100)","v":26577.245235277489},{"$f":"J352*(1+$AY$264)","v":59515.073043829791},51681.355882712538,49707.451402055893,48216.569396119878,44020.228295143956,37719.068715146743,42742.136055149291,33917.185356235619,9152.3820167603662,{"$f":"T352*(1+$AZ$264)","v":52354.840033005174},26679.900109520113,28865.851397635441,64640.00460522795,56131.714394481576,53987.834059730747,52368.569984248839,47810.875702458608,40967.113888214757,46422.725036520271,36837.844692030296,9940.507260681763,null,null,{"$f":"SUM(G352:R352)","v":567752.4804189509},{"$f":"SUM(T352:AE352)","v":476017.22877508402},{"$f":"SUM(AF352:AQ352)","v":517007.78116375551},null,null,null,null,350]
[null,708,null,null,"Wyoming",null,1877.2350726343866,3185.8723588064458,12104.228312973311,5347.8438341776782,5152.479883959204,16416.694512263712,9581.4792918473977,13865.681135693318,10248.456791726276,8260.9430755042122,3924.449858230837,4483.4930597129605,null,{"$f":"T354-T352","v":3169.0739259559195},{"$f":"U354-U352","v":3121.7269719183569},{"$f":"V354-V352","v":4907.3417134220399},5479.929092135375,5279.7398892430419,16822.166959983097,9818.1302119419252,14208.14664634689,10501.581247296997,8464.9783523251936,4021.3790109771553,4594.2299016452171,3441.9676006654272,3390.5435299131714,5329.9202156976035,5951.8139462096688,5734.3861529622754,18270.748806145592,10663.584024290301,15431.6313108656,11405.888046000307,9193.9102431158608,4367.6659456923871,4989.8458795659863,null,null,{"$f":"SUM(G353:R353)","v":94448.857187529735},{"$f":"SUM(T353:AE353)","v":90388.423923191207},{"$f":"SUM(AF353:AQ353)","v":98171.905701124182},null,null,null,null,351]
[null,709,null,null,"Total",null,89166.260259178511,57847.299277555743,70313.892127468862,63428.397627266182,55588.136213155885,64926.024290760099,56635.862480911819,56824.869568466529,47058.365399616443,49972.845714931071,37024.113655034802,13415.27099213469,null,51373.001939140486,27686.332335386251,31484.586948699529,{"$f":"SUM(W352:W353)","v":64995.002135965166},56961.095771955581,66529.618362038993,58034.699608061805,58228.374941490845,48220.649962443742,51207.114407474481,37938.564367212777,13746.611918405582,{"$f":"SUM(AF352:AF353)","v":55796.8076336706},30070.443639433284,34195.771613333047,70591.818551437624,61866.10054744385,72258.582865876335,63032.154008539139,63242.507013324212,52373.001934215063,55616.635279636132,41205.510637722684,14930.353140247749,null,null,{"$f":"SUM(G354:R354)","v":662201.33760648058},{"$f":"SUM(T354:AE354)","v":566405.65269827528},{"$f":"SUM(AF354:AQ354)","v":615179.68686487968},null,null,null,null,352]
[null,710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,353]
[null,711,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,354]
[null,712,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G357*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T357*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G357:R357)","v":0},{"$f":"SUM(T357:AE357)","v":0},{"$f":"SUM(AF357:AQ357)","v":0},null,null,null,null,355]
[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,null,null,{"$f":"SUM(G358:R358)","v":0},{"$f":"SUM(T358:AE358)","v":0},{"$f":"SUM(AF358:AQ358)","v":0},null,null,null,null,356]
[null,714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T357:T358)","v":0},0,0,{"$f":"SUM(W357:W358)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF357:AF358)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G359:R359)","v":0},{"$f":"SUM(T359:AE359)","v":0},{"$f":"SUM(AF359:AQ359)","v":0},null,null,null,null,357]
[null,715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,358]
[null,716,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359]
[null,717,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G362*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T362*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G362:R362)","v":0},{"$f":"SUM(T362:AE362)","v":0},{"$f":"SUM(AF362:AQ362)","v":0},null,null,null,null,360]
[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,null,null,{"$f":"SUM(G363:R363)","v":0},{"$f":"SUM(T363:AE363)","v":0},{"$f":"SUM(AF363:AQ363)","v":0},null,null,null,null,361]
[null,719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T362:T363)","v":0},0,0,{"$f":"SUM(W362:W363)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF362:AF363)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G364:R364)","v":0},{"$f":"SUM(T364:AE364)","v":0},{"$f":"SUM(AF364:AQ364)","v":0},null,null,null,null,362]
[null,720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,363]
[null,721,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,364]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G272+G277+G282+G287+G292+G297+G302+G307+G312+G317+G322+G327+G332+G337+G342+G347+G352+G357+G362","v":1906702.951225677},1972178.7770990648,2224507.8343283515,1920178.2782434893,2076797.4316711351,2405060.8801881624,1930639.1144948569,2190967.5622137454,2128525.3824646454,1995415.8367631107,1999361.1584263751,{"$f":"R272+R277+R282+R287+R292+R297+R302+R307+R312+R317+R322+R327+R332+R337+R342+R347+R352+R357+R362","v":2007190.8213246609},null,{"$f":"T272+T277+T282+T287+T292+T297+T302+T307+T312+T317+T322+T327+T332+T337+T342+T347+T352+T357+T362","v":2089696.4927330737},2012393.7656377754,2120825.2021653955,{"$f":"W272+W277+W282+W287+W292+W297+W302+W307+W312+W317+W322+W327+W332+W337+W342+W347+W352+W357+W362","v":1967604.353325496},2128091.8099278524,2464462.9675739971,1978323.559547558,2245081.8042532098,2181097.3783811233,2044700.1883081775,2048742.9546324632,2056766.0007101588,{"$f":"AF272+AF277+AF282+AF287+AF292+AF297+AF302+AF307+AF312+AF317+AF322+AF327+AF332+AF337+AF342+AF347+AF352+AF357+AF362","v":2269643.3694085628},2185683.9893745868,2303452.6183626601,2137037.694073915,2311344.9645399661,2676681.5434483034,2148679.9471053137,2438409.1414819565,2368914.9214212899,2220772.3662073808,2225163.2611597795,2233877.1836820324,null,null,{"$f":"SUM(G367:R367)","v":24757526.028443273},{"$f":"SUM(T367:AE367)","v":25337786.47719628},{"$f":"SUM(AF367:AQ367)","v":27519661.000265747},null,null,null,null,365]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,118368.70637940918,103525.27499992764,131704.70109634148,108265.22140993505,118648.54523393972,121567.88579643777,99454.883421905484,122977.48062239829,132801.37082840028,105483.61006257145,120178.48436513427,{"$f":"R273+R278+R283+R288+R293+R298+R303+R308+R313+R318+R323+R328+R333+R338+R343+R348+R353+R358+R363","v":107204.8555104827},null,{"$f":"T273+T278+T283+T288+T293+T298+T303+T308+T313+T318+T323+T328+T333+T338+T343+T348+T353+T358+T363","v":97958.887442637977},94320.349094633886,122450.66711878905,110939.24109734377,121579.02042907788,124570.46516350401,101911.29844434508,126014.87527240394,136081.40365413483,108088.92732265673,123146.74720162277,109852.68544596492,{"$f":"AF273+AF278+AF283+AF288+AF293+AF298+AF303+AF308+AF313+AF318+AF323+AF328+AF333+AF338+AF343+AF348+AF353+AF358+AF363","v":106394.273107115},102442.41480395751,132995.0764009415,120492.38434357024,132048.37091684397,135297.41341179618,110687.03210556151,136866.20382598878,147799.57595634865,117396.62580545287,133751.096976214,119312.26376710314,null,null,{"$f":"SUM(G368:R368)","v":1390181.0197268834},{"$f":"SUM(T368:AE368)","v":1376914.5676871147},{"$f":"SUM(AF368:AQ368)","v":1495482.7314208935},null,null,null,null,366]
[null,724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367]
[null,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G274+G279+G284+G289+G294+G299+G304+G309+G314+G319+G324+G329+G334+G339+G344+G349+G354+G359+G364","v":2025071.6576050862},2075704.0520989923,2356212.535424693,2028443.4996534244,2195445.9769050749,2526628.7659845999,2030093.9979167623,2313945.0428361436,2261326.7532930458,2100899.4468256827,2119539.6427915092,{"$f":"R274+R279+R284+R289+R294+R299+R304+R309+R314+R319+R324+R329+R334+R339+R344+R349+R354+R359+R364","v":2114395.6768351435},null,{"$f":"T274+T279+T284+T289+T294+T299+T304+T309+T314+T319+T324+T329+T334+T339+T344+T349+T354+T359+T364","v":2187655.3801757111},2106714.1147324094,2243275.8692841842,{"$f":"W274+W279+W284+W289+W294+W299+W304+W309+W314+W319+W324+W329+W334+W339+W344+W349+W354+W359+W364","v":2078543.5944228396},2249670.8303569299,2589033.4327375004,2080234.8579919031,2371096.6795256138,2317178.7820352581,2152789.1156308339,2171889.7018340859,2166618.6861561239,{"$f":"AF274+AF279+AF284+AF289+AF294+AF299+AF304+AF309+AF314+AF319+AF324+AF329+AF334+AF339+AF344+AF349+AF354+AF359+AF364","v":2376037.642515678},2288126.4041785439,2436447.6947636013,2257530.0784174851,2443393.33545681,2811978.9568601004,2259366.9792108755,2575275.3453079457,2516714.4973776392,2338168.9920128342,2358914.3581359931,2353189.4474491351,null,null,{"$f":"SUM(G370:R370)","v":26147707.048170157},{"$f":"SUM(T370:AE370)","v":26714701.044883396},{"$f":"SUM(AF370:AQ370)","v":29015143.731686644},null,null,null,null,368]
[null,726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,369]
[null,727,"Customer Accounts Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,370]
[null,728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,371]
[null,729,901,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372]
[null,730,null,null,"Utah",null,115199.95821567209,92502.106837115847,122239.99256344738,107581.1534852655,114241.51369205299,113345.26733612236,107713.94993950494,108168.14313029961,106172.81293563395,62490.846400029441,103930.01187048698,101704.11411652999,null,{"$f":"T377*(T121/T123)","v":97929.37169924211},{"$f":"U377*(U121/U123)","v":144412.3944730541},{"$f":"V377*(V121/V123)","v":76888.328599825036},{"$f":"J375*(1+$AY$264)","v":110238.27752442937},117063.14055203268,116144.75799789069,110374.35389006075,110839.76510191755,108795.15267096278,64034.29453028171,106496.95713910673,104216.08240973025,{"$f":"T375*(1+$AZ$264)","v":106362.21571910457},156847.96080004133,83509.297066993022,119731.05975361442,127143.62189916428,126146.15605575716,119878.85385771637,120384.34232205201,118163.6652701144,69548.382983276213,115667.56869885612,113190.28445017067,null,null,{"$f":"SUM(G375:R375)","v":1255289.870522161},{"$f":"SUM(T375:AE375)","v":1267432.8765885336},{"$f":"SUM(AF375:AQ375)","v":1376573.4088768603},null,null,null,null,373]
[null,731,null,null,"Wyoming",null,1307.1528978695569,916.92604523993214,1375.8405224720918,1236.8269811783539,1273.641660161622,1218.3645486458554,1214.8695946219377,1315.6744253313227,1261.4565544691577,665.86440490163659,1235.3247989764059,1348.8358684419072,null,{"$f":"T377-T375","v":3049.7157711857726},{"$f":"U377-U375","v":4511.8042349716998},{"$f":"V377-V375","v":540.65050941336085},1267.3751078483808,1305.0990647613928,1248.4566756197062,1244.8754004693471,1348.1699882622386,1292.6130017338721,682.31044828162328,1265.8358235675769,1382.1504788063921,3312.3313374564095,4900.3224159983392,587.20672984071336,1376.5106655844718,1417.4830886005489,1355.9631389858801,1352.0734748995853,1464.2629134592992,1403.9218320932148,741.06521698525921,1374.8388312421591,1501.1695146432444,null,null,{"$f":"SUM(G376:R376)","v":14370.77830230978},{"$f":"SUM(T376:AE376)","v":19139.056504921362},{"$f":"SUM(AF376:AQ376)","v":20787.149159789125},null,null,null,null,374]
[null,732,null,null,"Total",null,116507.11111354164,93419.032882355779,123615.83308591947,108817.98046644386,115515.15535221461,114563.63188476821,108928.81953412687,109483.81755563093,107434.26949010311,63156.710804931077,105165.33666946339,103052.9499849719,null,100979.08747042788,148924.1987080258,77428.979109238397,{"$f":"SUM(W375:W376)","v":111505.65263227775},118368.23961679408,117393.21467351039,111619.2292905301,112187.93509017979,110087.76567269665,64716.604978563329,107762.79296267431,105598.23288853664,{"$f":"SUM(AF375:AF376)","v":109674.54705656099},161748.28321603968,84096.503796833742,121107.57041919889,128561.10498776483,127502.11919474305,121230.92733261596,121848.60523551131,119567.58710220762,70289.448200261468,117042.40753009828,114691.45396481392,null,null,{"$f":"SUM(G377:R377)","v":1269660.648824471},{"$f":"SUM(T377:AE377)","v":1286571.9330934552},{"$f":"SUM(AF377:AQ377)","v":1397360.5580366496},null,null,null,null,375]
[null,733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,376]
[null,734,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,377]
[null,735,null,null,"Utah",null,89903.615855654018,99355.110891443444,96450.647768761701,82445.663990829533,88749.215696469342,89503.670776966726,87184.357253593786,90540.573666254888,87413.867770509227,-38782.168503762194,78345.925669808494,77001.64589520017,null,{"$f":"T382*(T126/T128)","v":81214.823572283785},{"$f":"U382*(U126/U128)","v":72875.856426167666},{"$f":"V382*(V126/V128)","v":89027.712206353273},{"$f":"J380*(1+$AY$264)","v":84481.971918545372},90941.213707685369,91714.302913825712,89337.705158803816,92776.816047140339,89572.884307184722,-39740.041038902506,80280.975032300281,78903.493177320488,{"$f":"T380*(1+$AZ$264)","v":88208.352963946556},79151.304939644848,96694.021072166128,91756.840319288996,98772.297037099022,99611.958105957354,97030.7079793507,100765.96582732892,97286.138754394866,-43162.115148120865,87194.089335627315,85697.990466960255,null,null,{"$f":"SUM(G380:R380)","v":928112.12673172913},{"$f":"SUM(T380:AE380)","v":901387.71342870814},{"$f":"SUM(AF380:AQ380)","v":979007.55165364407},null,null,null,null,378]
[null,736,null,null,"Wyoming",null,2838.3649580262136,3124.4866809437808,2939.5175468220987,2551.7169047343777,3637.3673021266441,2849.9123420220712,2808.6386652964138,2887.1946200995735,2778.3139699185995,-1233.8009889917594,2476.3422851495561,2457.5553320999607,null,{"$f":"T382-T380","v":2563.0991701296443},{"$f":"U382-U380","v":2324.3485213857639},{"$f":"V382-V380","v":2833.432975789794},2614.7412180927504,3727.2058638508693,2920.3017210923917,2878.0086345996929,2958.5048262302589,2846.9349560174946,-1264.2743773240677,2537.5049368027576,2518.2539687937242,2783.8114562813739,2524.5016336597987,3077.4241084905357,2839.9004778927597,4048.1611108251982,3171.7732508040299,3125.8382436564452,3213.2660822120856,3092.0887643409205,-1373.1429265375323,2756.0132654113258,2735.1045678811624,null,null,{"$f":"SUM(G381:R381)","v":30115.60961824753},{"$f":"SUM(T381:AE381)","v":29458.062415461074},{"$f":"SUM(AF381:AQ381)","v":31994.740034918104},null,null,null,null,379]
[null,737,null,null,"Total",null,92741.980813680231,102479.59757238723,99390.165315583799,84997.380895563911,92386.582998595986,92353.583118988798,89992.995918890199,93427.768286354461,90192.181740427826,-40015.969492753953,80822.26795495805,79459.201227300131,null,83777.92274241343,75200.20494755343,91861.145182143067,{"$f":"SUM(W380:W381)","v":87096.713136638122},94668.419571536244,94634.604634918098,92215.713793403513,95735.320873370598,92419.819263202211,-41004.315416226571,82818.479969103035,81421.747146114212,{"$f":"SUM(AF380:AF381)","v":90992.164420227928},81675.806573304653,99771.445180656665,94596.740797181759,102820.45814792422,102783.73135676139,100156.54622300714,103979.23190954101,100378.22751873579,-44535.258074658399,89950.102601038641,88433.095034841419,null,null,{"$f":"SUM(G382:R382)","v":958227.73634997674},{"$f":"SUM(T382:AE382)","v":930845.77584416943},{"$f":"SUM(AF382:AQ382)","v":1011002.2916885623},null,null,null,null,380]
[null,738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,381]
[null,739,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,382]
[null,740,null,null,"Utah",null,659953.0658273166,483980.51535486651,689864.04162173183,624640.0065990478,664572.69130038982,655327.45091127453,673478.21494037262,653986.8752138135,610388.67719947186,625885.16518885526,647258.89703909354,632332.33161027904,null,{"$f":"T387*(T131/T133)","v":717185.44696970901},{"$f":"U387*(U131/U133)","v":669103.8005612538},{"$f":"V387*(V131/V133)","v":777825.44304798602},{"$f":"J385*(1+$AY$264)","v":640067.85732928873},680986.83092074585,671513.24430471333,690112.31019587978,670139.55801309482,625464.53737457481,641343.76982639648,663245.40693574399,647950.17344065441,{"$f":"T385*(1+$AZ$264)","v":778943.35374138807},726721.32516418025,844805.15017863887,695185.05362421041,739627.62096248916,729338.24969619862,749538.90884640324,727846.27323250566,679324.22004295699,696570.83684635605,720358.45654007036,703746.12771317794,null,null,{"$f":"SUM(G385:R385)","v":7621667.9328065142},{"$f":"SUM(T385:AE385)","v":8094938.3789200401},{"$f":"SUM(AF385:AQ385)","v":8792005.5765885767},null,null,null,null,383]
[null,741,null,null,"Wyoming",null,20263.192789032473,15475.091806898883,21494.218778365059,18824.262584452634,19810.583811667515,18447.830660484149,18961.902687068912,18391.09923641046,17188.041937501053,17619.723743914161,18213.954890667228,17810.526876607561,null,{"$f":"T387-T385","v":20193.938466873835},{"$f":"U387-U385","v":18830.392804522649},{"$f":"V387-V385","v":21887.029521539807},19289.199044160076,20299.88120968307,18903.469708127475,19430.238690409846,18845.33708667117,17612.565731294973,18054.909554873077,18663.817490391695,18250.425293577871,21932.868578269263,20451.905968529896,23771.754224768945,20950.220696653134,22047.934208417046,20531.275633120127,21103.405476858155,20468.13712506718,19129.209992607382,19609.644701510879,20270.986606058268,19821.99659161047,null,null,{"$f":"SUM(G386:R386)","v":222500.42980307009},{"$f":"SUM(T386:AE386)","v":230261.20460212554},{"$f":"SUM(AF386:AQ386)","v":250089.33980347076},null,null,null,null,384]
[null,742,null,null,"Total",null,680216.25861634908,499455.60716176539,711358.26040009689,643464.26918350044,684383.27511205734,673775.28157175868,692440.11762744153,672377.97445022396,627576.71913697291,643504.88893276942,665472.85192976077,650142.8584868866,null,737379.38543658284,687934.19336577645,799712.47256952582,{"$f":"SUM(W385:W386)","v":659357.05637344881},701286.71213042887,690416.71401284076,709542.54888628959,688984.89509976597,643077.10310586973,659398.67938126961,681909.22442613565,666200.59873423225,{"$f":"SUM(AF385:AF386)","v":800876.22231965733},747173.23113271012,868576.90440340783,716135.27432086354,761675.55517090624,749869.52532931871,770642.31432326138,748314.41035757284,698453.43003556435,716180.48154786695,740629.44314612867,723568.12430478842,null,null,{"$f":"SUM(G387:R387)","v":7844168.3626095839},{"$f":"SUM(T387:AE387)","v":8325199.5835221661},{"$f":"SUM(AF387:AQ387)","v":9042094.916392047},null,null,null,null,385]
[null,743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,386]
[null,744,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,387]
[null,745,null,null,"Utah",null,17787.706931700355,22672.253950531962,27652.892350125749,25146.668229836621,30872.380408744288,23540.604140831776,31736.447102977345,32231.663332500619,22984.333515853948,4995.3722397778338,16651.298798552089,18765.152195041261,null,{"$f":"T392*(T136/T138)","v":27768.455566743476},{"$f":"U392*(U136/U138)","v":26457.739632219076},{"$f":"V392*(V136/V138)","v":30773.770547979526},{"$f":"J390*(1+$AY$264)","v":25767.760442493822},31634.89076927432,24122.028517989173,32520.298863095566,33027.746332993396,23552.018683103062,5118.7518767576839,17062.565687663788,19228.628699806959,{"$f":"T390*(1+$AZ$264)","v":30159.638624529209},28736.054989146494,33423.745753897827,27986.660663972667,34359.018319709139,26199.212312853149,35320.670222916284,35871.814750067424,25580.118082305391,5559.5352230007793,18531.848626235318,20884.434549754813,null,null,{"$f":"SUM(G390:R390)","v":275036.77319647383},{"$f":"SUM(T390:AE390)","v":297034.65562011988},{"$f":"SUM(AF390:AQ390)","v":322612.75211838854},null,null,null,null,388]
[null,746,null,null,"Wyoming",null,954.7168723825489,958.9966293421312,2367.6215161022883,650.63702891104185,825.81480601437215,668.74444067783406,887.77338800699727,1047.0239113011339,664.70310505271482,138.77678773666685,599.34095336254904,503.16818581865664,null,{"$f":"T392-T390","v":1342.2262715764482},{"$f":"U392-U390","v":1874.4038301892797},{"$f":"V392-V390","v":2019.6508746131658},666.70697456863763,846.2114303474508,685.26161744918784,909.70031418488429,1072.8841322986589,681.12046573461475,142.20440611429973,614.14394815524884,515.59582987124008,1457.8073744791368,2035.8115351091437,2193.5660188101283,724.118104916319,919.07995667538989,744.27051572431469,988.03596283890681,1165.2717825211721,739.77276326917081,154.44983927588456,667.02879802890311,559.99455453526605,null,null,{"$f":"SUM(G391:R391)","v":10267.317624708936},{"$f":"SUM(T391:AE391)","v":11370.110095103119},{"$f":"SUM(AF391:AQ391)","v":12349.207206183735},null,null,null,null,389]
[null,747,null,null,"Total",null,18742.423804082904,23631.250579874093,30020.513866228037,25797.305258747663,31698.19521475866,24209.34858150961,32624.220490984342,33278.687243801753,23649.036620906663,5134.1490275145006,17250.639751914638,19268.320380859917,null,29110.681838319924,28332.143462408356,32793.421422592692,{"$f":"SUM(W390:W391)","v":26434.46741706246},32481.102199621771,24807.290135438361,33429.99917728045,34100.630465292052,24233.139148837676,5260.9562828719836,17676.709635819036,19744.224529678198,{"$f":"SUM(AF390:AF391)","v":31617.445999008345},30771.866524255638,35617.311772707952,28710.778768888988,35278.098276384531,26943.482828577464,36308.706185755189,37037.086532588597,26319.890845574562,5713.9850622766635,19198.877424264221,21444.42910429008,null,null,{"$f":"SUM(G392:R392)","v":285304.09082118276},{"$f":"SUM(T392:AE392)","v":308404.76571522292},{"$f":"SUM(AF392:AQ392)","v":334961.95932457218},null,null,null,null,390]
[null,748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,391]
[null,749,9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,392]
[null,750,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G395*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T395*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G395:R395)","v":0},{"$f":"SUM(T395:AE395)","v":0},{"$f":"SUM(AF395:AQ395)","v":0},null,null,null,null,393]
[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,null,null,{"$f":"SUM(G396:R396)","v":0},{"$f":"SUM(T396:AE396)","v":0},{"$f":"SUM(AF396:AQ396)","v":0},null,null,null,null,394]
[null,752,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T395:T396)","v":0},0,0,{"$f":"SUM(W395:W396)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF395:AF396)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G397:R397)","v":0},{"$f":"SUM(T397:AE397)","v":0},{"$f":"SUM(AF397:AQ397)","v":0},null,null,null,null,395]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,396]
[null,754,904,"Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,397]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G400*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T400*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G400:R400)","v":0},{"$f":"SUM(T400:AE400)","v":0},{"$f":"SUM(AF400:AQ400)","v":0},null,null,null,null,398]
[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,null,null,{"$f":"SUM(G401:R401)","v":0},{"$f":"SUM(T401:AE401)","v":0},{"$f":"SUM(AF401:AQ401)","v":0},null,null,null,null,399]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T400:T401)","v":0},0,0,{"$f":"SUM(W400:W401)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF400:AF401)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G402:R402)","v":0},{"$f":"SUM(T402:AE402)","v":0},{"$f":"SUM(AF402:AQ402)","v":0},null,null,null,null,400]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401]
[null,754,904,"Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G405*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T405*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G405:R405)","v":0},{"$f":"SUM(T405:AE405)","v":0},{"$f":"SUM(AF405:AQ405)","v":0},null,null,null,null,403]
[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,null,null,{"$f":"SUM(G406:R406)","v":0},{"$f":"SUM(T406:AE406)","v":0},{"$f":"SUM(AF406:AQ406)","v":0},null,null,null,null,404]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T405:T406)","v":0},0,0,{"$f":"SUM(W405:W406)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF405:AF406)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G407:R407)","v":0},{"$f":"SUM(T407:AE407)","v":0},{"$f":"SUM(AF407:AQ407)","v":0},null,null,null,null,405]
[null,753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,406]
[null,754,904,"Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,407]
[null,755,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G410*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T410*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G410:R410)","v":0},{"$f":"SUM(T410:AE410)","v":0},{"$f":"SUM(AF410:AQ410)","v":0},null,null,null,null,408]
[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,null,null,{"$f":"SUM(G411:R411)","v":0},{"$f":"SUM(T411:AE411)","v":0},{"$f":"SUM(AF411:AQ411)","v":0},null,null,null,null,409]
[null,757,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T410:T411)","v":0},0,0,{"$f":"SUM(W410:W411)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF410:AF411)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G412:R412)","v":0},{"$f":"SUM(T412:AE412)","v":0},{"$f":"SUM(AF412:AQ412)","v":0},null,null,null,null,410]
[null,758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411]
[null,759,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,412]
[null,760,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G415*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T415*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G415:R415)","v":0},{"$f":"SUM(T415:AE415)","v":0},{"$f":"SUM(AF415:AQ415)","v":0},null,null,null,null,413]
[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,null,null,{"$f":"SUM(G416:R416)","v":0},{"$f":"SUM(T416:AE416)","v":0},{"$f":"SUM(AF416:AQ416)","v":0},null,null,null,null,414]
[null,762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T415:T416)","v":0},0,0,{"$f":"SUM(W415:W416)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF415:AF416)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G417:R417)","v":0},{"$f":"SUM(T417:AE417)","v":0},{"$f":"SUM(AF417:AQ417)","v":0},null,null,null,null,415]
[null,763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,416]
[null,764,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,417]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G415+G410+G405+G400+G395+G390+G385+G380+G375","v":882844.34683034301},{"$f":"H415+H410+H405+H400+H395+H390+H385+H380+H375","v":698509.98703395773},936207.5743040666,839813.49230497936,898435.80109765648,881716.99316519534,900112.96923644864,884927.25534286862,826959.69142146898,654589.21532490035,846186.13337794121,829803.24381705048,null,{"$f":"T415+T410+T405+T400+T395+T390+T385+T380+T375","v":924098.09780797851},912849.79109269462,974515.25440214388,{"$f":"W415+W410+W405+W400+W395+W390+W385+W380+W375","v":860555.86721475725},920626.07594973827,903494.33373441896,922344.66810784,906783.88549514604,847384.5930358253,670756.7751945334,867085.90479481476,850298.37772751215,{"$f":"AF415+AF410+AF405+AF400+AF395+AF390+AF385+AF380+AF375","v":1003673.5610489685},991456.64589301299,1058432.2140716959,934659.61436108639,999902.55821846158,981295.57617076638,1001769.1409063865,984868.39613195404,920354.14214977168,728516.63990451209,941751.96320078906,923518.83718006371,null,null,{"$f":"SUM(G420:R420)","v":10080106.703256875},{"$f":"SUM(T420:AE420)","v":10560793.624557404},{"$f":"SUM(AF420:AQ420)","v":11470199.289237469},null,null,null,null,418]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"G416+G411+G406+G401+G396+G391+G386+G381+G376","v":25363.427517310793},20475.501162424727,28177.198363761538,23263.443499276407,25547.407579970153,23184.85199182991,23873.184334994261,23640.992193142491,21892.515566941525,17190.563947560706,22524.962928155739,22120.086262968085,null,{"$f":"T416+T411+T406+T401+T396+T391+T386+T381+T376","v":27148.9796797657},27540.949391069393,27280.763881356128,23838.022344669844,26178.397568642784,23757.489722288763,24462.82303966377,24224.896033462326,22433.234154780956,17615.15003194493,23081.302198917278,22666.425571049229,{"$f":"AF416+AF411+AF406+AF401+AF396+AF391+AF386+AF381+AF376","v":29486.818746486184},29912.541553297178,29629.951081910323,25890.749945046686,28432.658364518178,25803.28253863435,26569.353158253092,26310.937903259739,24364.993352310692,19132.016831234487,25068.867500740656,24618.265228670145,null,null,{"$f":"SUM(G421:R421)","v":277254.13534833636},{"$f":"SUM(T421:AE421)","v":290228.43361761107},{"$f":"SUM(AF421:AQ421)","v":315220.43620436179},null,null,null,null,419]
[null,767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,420]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G377+G382+G387+G392+G397++G402+G407+G412+G417","v":908207.77434765385},{"$f":"H377+H382+H387+H392+H397++H402+H407+H412+H417","v":718985.48819638253},{"$f":"I377+I382+I387+I392+I397++I402+I407+I412+I417","v":964384.77266782825},863076.93580425589,923983.20867762656,904901.84515702538,923986.15357144293,908568.24753601116,848852.20698841044,671779.77927246108,868711.09630609688,{"$f":"R377+R382+R387+R392+R397++R402+R407+R412+R417","v":851923.3300800185},null,{"$f":"T377+T382+T387+T392+T397++T402+T407+T412+T417","v":951247.07748774404},940390.74048376398,1001796.0182835,{"$f":"W377+W382+W387+W392+W397++W402+W407+W412+W417","v":884393.88955942716},946804.4735183809,927251.82345670764,946807.49114750361,931008.78152860841,869817.82719060627,688371.92522647837,890167.20699373214,872964.80329856137,{"$f":"AF377+AF382+AF387+AF392+AF397++AF402+AF407+AF412+AF417","v":1033160.3797954547},1021369.1874463101,1088062.1651536061,960550.36430613324,1028335.2165829799,1007098.8587094006,1028338.4940646397,1011179.3340352138,944719.1355020823,747648.65673574677,966820.83070152986,948137.1024087338,null,null,{"$f":"SUM(G423:R423)","v":10357360.838605214},{"$f":"SUM(T423:AE423)","v":10851022.058175012},{"$f":"SUM(AF423:AQ423)","v":11785419.72544183},null,null,null,null,421]
[null,769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,422]
[null,770,"Customer Service & Information Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,423]
[null,771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424]
[null,772,907,"Supervision",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425]
[null,773,null,null,"Utah",null,42850.881478052826,32058.31310340856,41570.562680978801,36475.900007411175,39183.636817608647,41444.22889455167,38867.592585242382,35945.651954076013,35730.410928361656,-4914.6381234938208,28707.822969495559,41705.735394180672,null,{"$f":"T430*(T174/T176)","v":32435.152470732908},{"$f":"U430*(U174/U176)","v":35518.96172671095},{"$f":"V430*(V174/V176)","v":46432.112144420993},{"$f":"J428*(1+$AY$264)","v":37376.810507251692},40151.425133284167,42467.851093354417,39827.574991610796,36833.465969973091,36612.908751922885,-5036.0237256989058,29416.871385998686,42735.816486423864,{"$f":"T428*(1+$AZ$264)","v":35228.191747919082},38577.55241091051,50430.450461439868,40595.3833163944,43608.92413944588,46124.820988238105,43257.186779840289,40005.250571937395,39765.700843417661,-5469.6832276670384,31950.00198457274,46415.861280321667,null,null,{"$f":"SUM(G428:R428)","v":409626.09868987411},{"$f":"SUM(T428:AE428)","v":414772.92693598545},{"$f":"SUM(AF428:AQ428)","v":450489.64129677054},null,null,null,null,426]
[null,774,null,null,"Wyoming",null,1196.2608123930841,894.36874671419355,1132.9470708672525,1029.6706224804657,1095.4671793662492,1168.2910918729613,1095.5779959613501,1012.9337729185718,1006.8278401749485,-138.49164345900772,809.32494338858669,1175.2285961644302,null,{"$f":"T430-T428","v":914.68870517845062},{"$f":"U430-U428","v":1001.478509782959},{"$f":"V430-V428","v":1308.4199395634132},1055.1022382865594,1122.5238903431191,1197.146465183137,1122.6374439737438,1037.9520088354373,1031.6952669570449,-141.91221911874575,829.31428811026501,1204.255317418251,993.45391160894928,1087.717315523294,1421.0899288767575,1145.95866313736,1219.1860940474851,1300.2345299245676,1219.3094259503312,1127.3316018904582,1120.5360826522451,-154.13249162305905,900.72777635927889,1307.9555360111644,null,null,{"$f":"SUM(G429:R429)","v":11478.407028843085},{"$f":"SUM(T429:AE429)","v":11683.301854513635},{"$f":"SUM(AF429:AQ429)","v":12689.368374358834},null,null,null,null,427]
[null,775,null,null,"Total",null,44047.14229044591,32952.681850122754,42703.509751846053,37505.570629891641,40279.103996974896,42612.519986424631,39963.170581203733,36958.585726994585,36737.238768536605,-5053.1297669528285,29517.147912884146,42880.963990345103,null,33349.841175911359,36520.440236493909,47740.532083984406,{"$f":"SUM(W428:W429)","v":38431.912745538255},41273.949023627283,43664.997558537551,40950.212435584537,37871.417978808531,37644.604018879931,-5177.9359448176519,30246.18567410895,43940.071803842118,{"$f":"SUM(AF428:AF429)","v":36221.645659528032},39665.269726433806,51851.540390316623,41741.34197953176,44828.110233493368,47425.05551816267,44476.496205790623,41132.582173827854,40886.236926069905,-5623.8157192900971,32850.729760932016,47723.81681633283,null,null,{"$f":"SUM(G430:R430)","v":421104.50571871724},{"$f":"SUM(T430:AE430)","v":426456.22879049915},{"$f":"SUM(AF430:AQ430)","v":463179.00967112934},null,null,null,null,428]
[null,776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,429]
[null,777,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,430]
[null,778,null,null,"Utah",null,235455.12670116554,229145.58855296747,122124.85535149556,117838.48086991147,61107.392654230767,15916.942445311199,33614.503784359207,33448.69601603604,40040.963165448244,104491.63312128365,168384.63746529064,271947.95123711793,null,{"$f":"T435*(T179/T181)","v":142280.6688197022},{"$f":"U435*(U179/U181)","v":124624.46446200779},{"$f":"V435*(V179/V181)","v":139863.61479223394},{"$f":"J433*(1+$AY$264)","v":120748.94845753477},62616.67115452516,16310.07162297164,34444.741267193218,34274.838248049447,41029.926402329314,107072.4497537813,172543.53382901291,278664.73587107781,{"$f":"T433*(1+$AZ$264)","v":154532.66907640907},135356.0626703024,151907.47892749382,131146.82021180319,68008.685947705118,17714.556177122715,37410.829228043556,37226.295606925298,44563.074460910779,116292.61783952413,187401.51445493364,302660.97122581926,null,null,{"$f":"SUM(G433:R433)","v":1433516.7713646179},{"$f":"SUM(T433:AE433)","v":1274474.6646804195},{"$f":"SUM(AF433:AQ433)","v":1384221.5758269932},null,null,null,null,431]
[null,779,null,null,"Wyoming",null,1187.7725989984756,1463.2610477416019,790.39976381001179,970.70313435218122,477.28664491624659,153.64344461465953,277.10696733152145,282.8963156227037,380.15272339926742,638.57102779654087,908.70776379274321,1058.8630177170271,null,{"$f":"T435-T433","v":455.10947759842384},{"$f":"U435-U433","v":574.43103852246713},{"$f":"V435-V433","v":638.41621025415952},994.67832470494284,489.07504629226014,157.43825139000674,283.95117340723738,289.88351158110112,389.54203469751593,654.34295785773099,931.15174366770566,1085.0156502870327,494.29963240034931,623.89615061268444,693.39118076003797,1080.3315563823171,531.19002679122684,170.99549365241265,308.40263177004726,314.84581241767779,423.08607935730032,710.68940431565704,1011.3346068569881,1178.4479635880991,null,null,{"$f":"SUM(G434:R434)","v":8589.3644500929804},{"$f":"SUM(T434:AE434)","v":6943.0354202605849},{"$f":"SUM(AF434:AQ434)","v":7540.9105389047982},null,null,null,null,432]
[null,780,null,null,"Total",null,236642.89930016402,230608.84960070907,122915.25511530557,118809.18400426365,61584.679299147014,16070.585889925858,33891.610751690729,33731.592331658743,40421.115888847511,105130.20414908019,169293.34522908338,273006.81425483496,null,142735.77829730063,125198.89550053026,140502.0310024881,{"$f":"SUM(W433:W434)","v":121743.62678223972},63105.746200817419,16467.509874361647,34728.692440600455,34564.721759630549,41419.46843702683,107726.79271163903,173474.68557268061,279749.75152136484,{"$f":"SUM(AF433:AF434)","v":155026.96870880944},135979.95882091508,152600.87010825385,132227.15176818552,68539.875974496346,17885.551670775127,37719.231859813604,37541.141419342974,44986.16054026808,117003.30724383978,188412.84906179062,303839.41918940737,null,null,{"$f":"SUM(G435:R435)","v":1442106.1358147105},{"$f":"SUM(T435:AE435)","v":1281417.7001006801},{"$f":"SUM(AF435:AQ435)","v":1391762.4863658976},null,null,null,null,433]
[null,781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,434]
[null,782,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,435]
[null,783,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G438*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T438*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G438:R438)","v":0},{"$f":"SUM(T438:AE438)","v":0},{"$f":"SUM(AF438:AQ438)","v":0},null,null,null,null,436]
[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,null,null,{"$f":"SUM(G439:R439)","v":0},{"$f":"SUM(T439:AE439)","v":0},{"$f":"SUM(AF439:AQ439)","v":0},null,null,null,null,437]
[null,785,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W438:W439)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF438:AF439)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G440:R440)","v":0},{"$f":"SUM(T440:AE440)","v":0},{"$f":"SUM(AF440:AQ440)","v":0},null,null,null,null,438]
[null,786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,787,910,"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,null,440]
[null,788,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G443*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T443*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G443:R443)","v":0},{"$f":"SUM(T443:AE443)","v":0},{"$f":"SUM(AF443:AQ443)","v":0},null,null,null,null,441]
[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,null,null,{"$f":"SUM(G444:R444)","v":0},{"$f":"SUM(T444:AE444)","v":0},{"$f":"SUM(AF444:AQ444)","v":0},null,null,null,null,442]
[null,790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T443:T444)","v":0},0,0,{"$f":"SUM(W443:W444)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF443:AF444)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G445:R445)","v":0},{"$f":"SUM(T445:AE445)","v":0},{"$f":"SUM(AF445:AQ445)","v":0},null,null,null,null,443]
[null,791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,444]
[null,792,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G428+G433+G438+G443","v":278306.00817921839},{"$f":"H428+H433+H438+H443","v":261203.90165637602},163695.41803247435,154314.38087732263,100291.02947183941,57361.171339862871,72482.096369601582,69394.347970112052,75771.374093809893,99576.994997789836,197092.46043478619,{"$f":"R428+R433+R438+R443","v":313653.68663129862},null,{"$f":"T428+T433+T438+T443","v":174715.82129043509},160143.42618871873,186295.72693665494,{"$f":"W428+W433+W438+W443","v":158125.75896478648},102768.09628780933,58777.922716326058,74272.316258804014,71108.304218022531,77642.8351542522,102036.42602808239,201960.40521501159,321400.5523575017,{"$f":"AF428+AF433+AF438+AF443","v":189760.86082432815},173933.61508121292,202337.9293889337,171742.2035281976,111617.610087151,63839.37716536082,80668.016007883853,77231.546178862685,84328.775304328447,110822.9346118571,219351.51643950638,349076.83250614093,null,null,{"$f":"SUM(G448:R448)","v":1843142.870054492},{"$f":"SUM(T448:AE448)","v":1689247.5916164052},{"$f":"SUM(AF448:AQ448)","v":1834711.2171237634},null,null,null,null,446]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G429+G434+G439+G444","v":2384.0334113915596},2357.6297944557955,1923.3468346772643,2000.3737568326469,1572.7538242824958,1321.9345364876208,1372.6849632928715,1295.8300885412755,1386.9805635742159,500.07938433753316,1718.0327071813299,{"$f":"R429+R434+R439+R444","v":2234.0916138814573},null,{"$f":"T429+T434+T439+T444","v":1369.7981827768745},1575.9095483054261,1946.8361498175727,2049.7805629915024,1611.5989366353792,1354.5847165731439,1406.5886173809811,1327.8355204165384,1421.2373016545607,512.43073873898527,1760.4660317779708,2289.2709677052835,{"$f":"AF429+AF434+AF439+AF444","v":1487.7535440092986},1711.6134661359783,2114.4811096367957,2226.2902195196771,1750.3761208387118,1471.2300235769803,1527.7120577203784,1442.1774143081359,1543.6221620095455,556.55691269259796,1912.0623832162669,2486.4034995992633,null,null,{"$f":"SUM(G449:R449)","v":20067.771478936065},{"$f":"SUM(T449:AE449)","v":18626.337274774218},{"$f":"SUM(AF449:AQ449)","v":20230.278913263628},null,null,null,null,447]
[null,795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,448]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G430+G435+G440+G445","v":280690.04159060994},{"$f":"H430+H435+H440+H445","v":263561.5314508318},165618.76486715162,156314.75463415528,101863.78329612191,58683.105876350492,73854.781332894461,70690.178058653328,77158.354657384116,100077.07438212736,198810.49314196751,{"$f":"R430+R435+R440+R445","v":315887.77824518003},null,{"$f":"T430+T435+T440+T445","v":176085.61947321199},161719.33573702417,188242.56308647251,{"$f":"W430+W435+W440+W445","v":160175.53952777799},104379.6952244447,60132.507432899198,75678.904876184999,72436.139738439088,79064.07245590676,102548.85676682138,203720.87124678955,323689.82332520699,{"$f":"AF430+AF435+AF440+AF445","v":191248.61436833747},175645.22854734887,204452.41049857048,173968.49374771729,113367.98620798971,65310.607188937793,82195.728065604228,78673.723593170827,85872.397466337978,111379.49152454968,221263.57882272263,351563.23600574018,null,null,{"$f":"SUM(G451:R451)","v":1863210.6415334279},{"$f":"SUM(T451:AE451)","v":1707873.9288911794},{"$f":"SUM(AF451:AQ451)","v":1854941.4960370271},null,null,null,null,449]
[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,null,null,null,null,null,null,null,null,450]
[null,798,"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,null,451]
[null,799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,452]
[null,800,920,"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,null,453]
[null,{"$f":"+B455+1","v":801},null,null,"Utah",null,37329.557424334489,3862419.0566670001,3097553.897132962,2939166.6324564121,2476560.4078592421,2836131.8389040832,-14256287.039074793,173089.99173469518,185895.54825751786,101882.50787702788,102727.03174431081,3930787.2153348345,null,{"$f":"T458*(T202/T204)","v":545750.19999999995},{"$f":"U458*(U202/U204)","v":522083.39},{"$f":"$V458*($V202/$V204)","v":606127.59},{"$f":"J456*(1+$AY$264)","v":3011760.4842715249},2537728.4468788793,2906180.8562575011,-14608400.041896744,177365.10464320221,190486.94288423797,104398.88227979379,105264.2648625367,4027872.8931170003,{"$f":"T456*(1+$AZ$264)","v":592745.56237752002},567040.76812708843,658322.13933605689,3271107.6642682259,2756256.0222729226,3156436.4172713729,-15866351.122308105,192638.27791154743,206890.05718274071,113388.8254892456,114328.72745479624,4374719.0256930832,null,null,{"$f":"SUM(G456:R456)","v":5487256.6463176254},{"$f":"SUM(T456:AE456)","v":126619.01329793222},{"$f":"SUM(AF456:AQ456)","v":137522.36507649533},null,null,null,null,454]
[null,{"$f":"+B456+1","v":802},null,null,"Wyoming",null,1185.963795794094,120782.73576774774,101310.3504387429,95855.802868352737,81162.923288721591,92881.203084943816,-471170.01666628569,5733.813527822902,6068.090145803144,3307.0806613573368,3359.8072867478622,106466.89627365163,null,{"$f":"T458-T456","v":18093.300000000047},{"$f":"U458-U456","v":17313.75},{"$f":"V458-V456","v":20410.979999999981},98223.324965331718,83167.549076534997,95175.256174245078,-482807.34474149265,5875.431769190317,6217.9646142939037,3388.7615435571179,3442.7904526589659,109096.49951082673,19651.341005033461,18804.662793735646,22168.599881001057,106681.48173865159,90329.230569096879,103370.9392052031,-524382.6041269307,6381.373947713555,6753.4028061614263,3680.572846146601,3739.2542650635687,118490.96153508297,null,null,{"$f":"SUM(G457:R457)","v":146944.65047340002},{"$f":"SUM(T457:AE457)","v":-22401.736634853805},{"$f":"SUM(AF457:AQ457)","v":-24330.783534040864},null,null,null,null,455]
[null,803,null,null,"Total",null,38515.521220128583,3983201.7924347478,3198864.2475717049,3035022.4353247648,2557723.3311479636,2929013.0419890271,-14727457.055741079,178823.80526251809,191963.63840332101,105189.58853838521,106086.83903105867,4037254.1116084862,null,563843.5,539397.14,626538.56999999995,{"$f":"SUM(W456:W457)","v":3109983.8092368566},2620895.9959554141,3001356.112431746,-15091207.386638237,183240.53641239254,196704.90749853189,107787.64382335091,108707.05531519567,4136969.3926278269,{"$f":"SUM(AF456:AF457)","v":612396.90338255349},585845.43092082406,680490.73921705794,3377789.1460068775,2846585.2528420193,3259807.3564765761,-16390733.726435035,199019.65185926098,213643.45998890215,117069.39833539221,118067.98171985982,4493209.9872281663,null,null,{"$f":"SUM(G458:R458)","v":5634201.2967910254},{"$f":"SUM(T458:AE458)","v":104217.27666307706},{"$f":"SUM(AF458:AQ458)","v":113191.58154245559},null,null,null,null,456]
[null,804,921,"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,null,457]
[null,805,null,null,"Utah",null,268.23135976899192,242.17377369452979,150.70031292931446,153.13886310538143,-311.52703976718158,28.908663838252277,43.838317078575535,50.00527892203192,92.909268354570798,-12.710026067627849,66.244461895399979,-83.757080207974894,null,{"$f":"$T462*($T206/$T208)","v":10728.117806626598},{"$f":"$U462*($U206/$U208)","v":10668.366115846646},{"$f":"$V462*($V206/$V208)","v":11283.355150080866},{"$f":"J460*(1+$AY$264)","v":156.92120732930042},-319.2213798945935,29.622672780675899,44.921070352474253,51.240348675462513,95.204014622000159,-13.023948299436963,67.880619776788109,-85.825778526042924,{"$f":"T460*(1+$AZ$264)","v":11651.932005780613},11587.035007933666,12254.981663662185,170.43392615772856,-346.71000825753026,32.173525243796504,48.789290610754691,55.65273139992847,103.40217408571748,-14.14545988095929,73.725921024173473,-93.216364114768623,null,null,{"$f":"SUM(G460:R460)","v":688.15615354426382},{"$f":"SUM(T460:AE460)","v":32707.557899370739},{"$f":"SUM(AF460:AQ460)","v":35524.054413645303},null,null,null,null,458]
[null,806,null,null,"Wyoming",null,7.7403490300943645,6.0006354228085286,5.0690098335415428,4.659726500926439,-9.7738568019242393,1.1407155896686731,1.5780826706294349,1.789558311038256,3.0416521860983892,-0.49468982691207586,2.4472672093331198,-3.4352481999929694,null,{"$f":"T462-T460","v":567.73219337340197},{"$f":"U462-U460","v":513.77053208373945},{"$f":"V462-V460","v":453.29484991913341},4.7748160951576111,-10.015259213242455,1.1688898815122046,1.6170593990253774,1.8337582313188703,3.1167773068154143,-0.50690806578044723,2.507711741869826,-3.5200946649822664,616.62045793284199,558.01207763730338,492.32874442950327,5.1859826191056504,-10.877688097429994,1.2695447297579452,1.7563067917760762,1.9916658831962137,3.3851676417778593,-0.55055867414200144,2.723654534098825,-3.8232152582207419,null,null,{"$f":"SUM(G461:R461)","v":19.763201925309463},{"$f":"SUM(T461:AE461)","v":1535.774326087969},{"$f":"SUM(AF461:AQ461)","v":1668.0221401695687},null,null,null,null,459]
[null,807,null,null,"Total",null,275.97170879908629,248.17440911733831,155.76932276285601,157.79858960630787,-321.30089656910582,30.04937942792095,45.41639974920497,51.794837233070176,95.950920540669188,-13.204715894539925,68.691729104733099,-87.192328407967864,null,11295.85,11182.136647930385,11736.65,{"$f":"SUM(W460:W461)","v":161.69602342445802},-329.23663910783597,30.791562662188102,46.538129751499632,53.074106906781381,98.320791928815567,-13.53085636521741,70.388331518657935,-89.345873191025191,{"$f":"SUM(AF460:AF461)","v":12268.552463713455},12145.04708557097,12747.310408091689,175.61990877683422,-357.58769635496026,33.443069973554451,50.545597402530767,57.644397283124682,106.78734172749533,-14.696018555101292,76.449575558272301,-97.039579372989365,null,null,{"$f":"SUM(G462:R462)","v":707.91935546957325},{"$f":"SUM(T462:AE462)","v":34243.332225458711},{"$f":"SUM(AF462:AQ462)","v":37192.076553814877},null,null,null,null,460]
[null,808,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,461]
[null,809,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G464*(1+$AY$264)","v":0},{"$f":"$U466*($U210/$U212)","v":0},{"$f":"$V466*($V210/$V212)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T464*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G464:R464)","v":0},{"$f":"SUM(T464:AE464)","v":0},{"$f":"SUM(AF464:AQ464)","v":0},null,null,null,null,462]
[null,810,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"U466-U464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G465:R465)","v":0},{"$f":"SUM(T465:AE465)","v":0},{"$f":"SUM(AF465:AQ465)","v":0},null,null,null,null,463]
[null,811,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W464:W465)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF464:AF465)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G466:R466)","v":0},{"$f":"SUM(T466:AE466)","v":0},{"$f":"SUM(AF466:AQ466)","v":0},null,null,null,null,464]
[null,812,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,465]
[null,813,null,null,"Utah",null,2058815.3536073524,1969188.3067226724,1665039.0992336706,2113228.7741020476,2322038.4046453713,1689949.563721149,5992875.4602398444,2334867.1535412194,1757762.583950504,2295159.9922050028,2348521.690480981,2421300.081081978,null,{"$f":"$T470*($T214/$T216)","v":2341592.2468245644},{"$f":"$U470*($U214/$U216)","v":2614316.4765767781},{"$f":"$V470*($V214/$V216)","v":2236549.8833846129},{"$f":"J468*(1+$AY$264)","v":2165422.962340496},2379389.9375575925,1731689.268727686,6140892.2172018299,2392535.5409951448,1801177.1883272585,2351847.660922464,2406527.3284399519,2481103.2570383833,{"$f":"T468*(1+$AZ$264)","v":2543230.2419730993},2839439.1612523808,2429142.5242028115,2351890.7580752382,2584282.748138228,1880807.6102493573,6669693.5901902281,2598560.3390623978,1956279.2380774231,2554368.7650499092,2613756.9801587067,2694754.7530168807,null,null,{"$f":"SUM(G468:R468)","v":28968746.463531792},{"$f":"SUM(T468:AE468)","v":31043043.968336765},{"$f":"SUM(AF468:AQ468)","v":33716206.709446654},null,null,null,null,466]
[null,814,null,null,"Wyoming",null,64184.364824410062,61945.092899756273,52273.950870899484,68100.520285467152,76696.227838721126,55823.531840771902,197030.79772771243,74217.192303415854,50507.31272756774,68182.964405421633,69860.536824962124,72006.014749508351,null,{"$f":"T470-T468","v":92754.416162285954},{"$f":"U470-U468","v":103503.91641455889},{"$f":"V470-V468","v":98485.640408151783},69782.520558450517,78590.531665193543,57202.305386135129,201897.21951384473,76050.266958222041,51754.78210723347,69867.000948196888,71586.00737229106,73784.475999986695,100741.63705503494,112416.79278069625,106966.38555485668,75791.597314191749,85358.079373005166,62128.081080676311,219282.88972352463,82599.068689506399,56211.463460532155,75883.352436095665,77750.385063074573,80138.167097955709,null,null,{"$f":"SUM(G469:R469)","v":910828.50729861413},{"$f":"SUM(T469:AE469)","v":1045259.0834945505},{"$f":"SUM(AF469:AQ469)","v":1135267.8996291503},null,null,null,null,467]
[null,815,null,null,"Total",null,2122999.7184317624,2031133.3996224287,1717313.0501045701,2181329.2943875147,2398734.6324840924,1745773.0955619209,6189906.2579675568,2409084.3458446353,1808269.8966780717,2363342.9566104244,2418382.2273059431,2493306.0958314864,null,2434346.6629868504,2717820.392991337,2335035.5237927646,{"$f":"SUM(W468:W469)","v":2235205.4828989464},2457980.4692227859,1788891.5741138211,6342789.4367156746,2468585.807953367,1852931.970434492,2421714.6618706607,2478113.3358122427,2554887.73303837,{"$f":"SUM(AF468:AF469)","v":2643971.879028134},2951855.9540330772,2536108.9097576682,2427682.3553894302,2669640.8275112333,1942935.6913300336,6888976.4799137525,2681159.4077519043,2012490.7015379553,2630252.1174860047,2691507.3652217812,2774892.9201148367,null,null,{"$f":"SUM(G470:R470)","v":29879574.970830407},{"$f":"SUM(T470:AE470)","v":32088303.051831309},{"$f":"SUM(AF470:AQ470)","v":34851474.609075807},null,null,null,null,468]
[null,816,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,469]
[null,817,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G472*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T472*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G472:R472)","v":0},{"$f":"SUM(T472:AE472)","v":0},{"$f":"SUM(AF472:AQ472)","v":0},null,null,null,null,470]
[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,null,null,{"$f":"SUM(G473:R473)","v":0},{"$f":"SUM(T473:AE473)","v":0},{"$f":"SUM(AF473:AQ473)","v":0},null,null,null,null,471]
[null,819,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W472:W473)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF472:AF473)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G474:R474)","v":0},{"$f":"SUM(T474:AE474)","v":0},{"$f":"SUM(AF474:AQ474)","v":0},null,null,null,null,472]
[null,820,925,"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,null,473]
[null,821,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G476*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T476*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G476:R476)","v":0},{"$f":"SUM(T476:AE476)","v":0},{"$f":"SUM(AF476:AQ476)","v":0},null,null,null,null,474]
[null,822,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,null,null,{"$f":"SUM(G477:R477)","v":0},{"$f":"SUM(T477:AE477)","v":0},{"$f":"SUM(AF477:AQ477)","v":0},null,null,null,null,475]
[null,823,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W476:W477)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF476:AF477)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G478:R478)","v":0},{"$f":"SUM(T478:AE478)","v":0},{"$f":"SUM(AF478:AQ478)","v":0},null,null,null,null,476]
[null,824,926,"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,null,477]
[null,825,null,null,"Utah",null,481926.61760507326,421774.93705077888,224526.93631986738,106635.67857555226,197455.6959742,97254.362532473446,-213468.48952601207,156185.59255211268,97783.397453596408,124318.42207548962,118648.4653553346,-39881.506229773411,null,{"$f":"$T482*($T226/$T228)","v":306550.76629262464},{"$f":"$U482*($U226/$U228)","v":203341.94000000006},{"$f":"$V482*($V226/$V228)","v":-319740.4800000001},{"$f":"J480*(1+$AY$264)","v":109269.45053092044},202332.61223179282,99656.427357275563,-218740.90236736773,160043.18729892967,100198.52879944736,127388.93635337331,121578.93857756809,-40866.531073699334,{"$f":"T480*(1+$AZ$264)","v":332948.30925097509},220852.0172420202,-347273.80884598533,118678.80562505162,219755.77475674171,108237.99071154308,-237577.00718884132,173824.74447136224,108826.77331612259,138358.58735270161,132048.28201697877,-44385.608917226804,null,null,{"$f":"SUM(G480:R480)","v":1773160.1097386929},{"$f":"SUM(T480:AE480)","v":851012.87400086469},{"$f":"SUM(AF480:AQ480)","v":924294.85979144345},null,null,null,null,478]
[null,826,null,null,"Wyoming",null,22648.110484452976,16034.896338913415,13323.526708757738,3277.8433075805369,2442.0870824673038,3098.4172500441637,-7346.283356818225,2886.8272910763335,4123.4356910314091,4482.3228383970418,4859.7041874211573,-1460.3275620169297,null,{"$f":"T482-T480","v":16393.393707375333},{"$f":"U482-U480","v":9927.4700000000012},{"$f":"V482-V480","v":-16653.039999999979},3358.8020625949789,2502.4036721517991,3174.9443990078526,-7527.7276476956667,2958.1284246255645,4225.279552559502,4593.0307772817951,4979.7329880176358,-1496.3958820189105,17805.053250286102,10782.339224311709,-18087.05807179791,3648.033509667308,2717.8893785933374,3448.3435888933564,-8175.9514846869033,3212.8572681047258,4589.1246665308017,4988.5434968180607,5408.5452107436731,-1625.2527596448051,null,null,{"$f":"SUM(G481:R481)","v":68370.56026130692},{"$f":"SUM(T481:AE481)","v":26436.022053899906},{"$f":"SUM(AF481:AQ481)","v":28712.467277819454},null,null,null,null,479]
[null,827,null,null,"Total",null,504574.72808952624,437809.8333896923,237850.46302862512,109913.52188313279,199897.78305666731,100352.77978251761,-220814.77288283029,159072.41984318901,101906.83314462782,128800.74491388667,123508.16954275576,-41341.833791790341,null,322944.15999999997,213269.41000000006,-336393.52000000008,{"$f":"SUM(W480:W481)","v":112628.25259351541},204835.01590394462,102831.37175628342,-226268.63001506339,163001.31572355522,104423.80835200686,131981.9671306551,126558.67156558573,-42362.926955718242,{"$f":"SUM(AF480:AF481)","v":350753.36250126117},231634.3564663319,-365360.86691778322,122326.83913471893,222473.66413533504,111686.33430043644,-245752.95867352822,177037.60173946698,113415.89798265339,143347.13084951966,137456.82722772245,-46010.861676871609,null,null,{"$f":"SUM(G482:R482)","v":1841530.67},{"$f":"SUM(T482:AE482)","v":877448.89605476474},{"$f":"SUM(AF482:AQ482)","v":953007.32706926262},null,null,null,null,480]
[null,828,928,"Regulatory Commision Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,481]
[null,829,null,null,"Utah",null,1470.7919824020778,-319.70661450058816,838.20958438422588,589.70674478406295,307.4032457752964,308.55569153021185,201.25729779803467,412,406,487,391,539,null,0,0,0,{"$f":"J484*(1+$AY$264)","v":604.27178630722733},314.99573319158361,316.17664295920031,206.22810901088863,422.17590041257046,416.02770768811553,499.02830946825679,400.65722587697826,552.31264641353266,{"$f":"T484*(1+$AZ$264)","v":0},0,0,656.30652962389399,342.12048482467708,343.40308449083034,223.98671856411906,458.53009584290578,451.85247308791196,542.00038028032793,435.15841620042755,599.87311082360725,null,null,{"$f":"SUM(G484:R484)","v":5631.217932173322},{"$f":"SUM(T484:AE484)","v":3731.8740613283535},{"$f":"SUM(AF484:AQ484)","v":4053.2312937387014},null,null,null,null,482]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,{"$f":"V486-V484","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G485:R485)","v":0},{"$f":"SUM(T485:AE485)","v":0},{"$f":"SUM(AF485:AQ485)","v":0},null,null,null,null,483]
[null,831,null,null,"Total",null,1470.7919824020778,-319.70661450058816,838.20958438422588,589.70674478406295,307.4032457752964,308.55569153021185,201.25729779803467,411.63958982110722,405.84937305172679,486.98685718625876,391.30519522642095,538.94105254116459,null,0,0,0,{"$f":"SUM(W484:W485)","v":604.27178630722733},314.99573319158361,316.17664295920031,206.22810901088863,422.17590041257046,416.02770768811553,499.02830946825679,400.65722587697826,552.31264641353266,{"$f":"SUM(AF484:AF485)","v":0},0,0,656.30652962389399,342.12048482467708,343.40308449083034,223.98671856411906,458.53009584290578,451.85247308791196,542.00038028032793,435.15841620042755,599.87311082360725,null,null,{"$f":"SUM(G486:R486)","v":5630.9400000000014},{"$f":"SUM(T486:AE486)","v":3731.8740613283535},{"$f":"SUM(AF486:AQ486)","v":4053.2312937387014},null,null,null,null,484]
[null,832,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,485]
[null,833,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G488*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T488*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G488:R488)","v":0},{"$f":"SUM(T488:AE488)","v":0},{"$f":"SUM(AF488:AQ488)","v":0},null,null,null,null,486]
[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,null,null,{"$f":"SUM(G489:R489)","v":0},{"$f":"SUM(T489:AE489)","v":0},{"$f":"SUM(AF489:AQ489)","v":0},null,null,null,null,487]
[null,835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T488:T489)","v":0},0,0,{"$f":"SUM(W488:W489)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF488:AF489)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G490:R490)","v":0},{"$f":"SUM(T490:AE490)","v":0},{"$f":"SUM(AF490:AQ490)","v":0},null,null,null,null,488]
[null,836,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,489]
[null,837,null,null,"Utah",null,53358.177781668608,-11598.127022083838,30371.906514537517,21437.885829459035,11157.356950053419,10985.916641261956,7299.025893404304,14894.661303617739,14698.16199598574,17651.49797995227,14051.022562311688,19655.375990430035,null,{"$f":"$T494*($T238/$T240)","v":21858.955835284982},{"$f":"$U494*($U238/$U240)","v":49860.461378293985},{"$f":"$V494*($V238/$V240)","v":30026.097867978246},{"$f":"J492*(1+$AY$264)","v":21967.375614062508},11432.930137410809,11257.255460879145,7479.3029822393892,15262.54137668711,15061.188774429862,18087.468576012179,14398.065781459416,20140.839943464609,{"$f":"T492*(1+$AZ$264)","v":23741.263071587276},54154.019952863942,32611.689866091157,23859.019038959035,12417.436775877439,12226.634491359266,8123.3568991808888,16576.821541493839,16358.130166829844,19645.007428442648,15637.904665503906,21875.197661942311,null,null,{"$f":"SUM(G492:R492)","v":203962.86242059851},{"$f":"SUM(T492:AE492)","v":236832.48372820229},{"$f":"SUM(AF492:AQ492)","v":257226.48156013156},null,null,null,null,490]
[null,838,null,null,"Wyoming",null,280.5035820134508,-61.333615613990332,196.96886057912343,68.277217355411267,53.409050570022373,266.87819238237535,40.676931922439508,117.52604800945119,102.86048934117753,108.54774606104547,219.58465736072867,-0.59969511010785936,null,{"$f":"T494-T492","v":276.36358881264823},{"$f":"U494-U492","v":734.28787166286202},{"$f":"V494-V492","v":751.88289722447735},69.963581831761005,54.728189355775982,273.46976012016626,41.681602816448368,120.42879888427436,105.40101870021657,111.22874376474981,225.0081321311927,-0.61450685214272116,300.16166896763923,797.51849369142769,816.62865310422603,75.988250043358335,59.440915234832424,297.01864837735923,45.270867701435769,130.79910208206698,114.47725736907358,120.80681651675383,244.38391743991878,-0.66742295221912307,null,null,{"$f":"SUM(G493:R493)","v":1393.2994648711274},{"$f":"SUM(T493:AE493)","v":2763.82967845243},{"$f":"SUM(AF493:AQ493)","v":3001.827167575872},null,null,null,null,491]
[null,839,null,null,"Total",null,53638.681363682059,-11659.460637697828,30568.87537511664,21506.163046814447,11210.766000623442,11252.794833644331,7339.7028253267436,15012.18735162719,14801.022485326917,17760.045726013315,14270.607219672416,19654.776295319927,null,22135.31942409763,50594.749249956847,30777.980765202723,{"$f":"SUM(W492:W493)","v":22037.33919589427},11487.658326766585,11530.725220999311,7520.9845850558377,15382.970175571385,15166.589793130079,18198.697319776929,14623.073913590608,20140.225436612465,{"$f":"SUM(AF492:AF493)","v":24041.424740554914},54951.538446555373,33428.318519195382,23935.007289002395,12476.877691112271,12523.653139736625,8168.627766882325,16707.620643575905,16472.607424198919,19765.814244959402,15882.288582943824,21874.530238990093,null,null,{"$f":"SUM(G494:R494)","v":205356.1618854696},{"$f":"SUM(T494:AE494)","v":239596.31340665469},{"$f":"SUM(AF494:AQ494)","v":260228.30872770745},null,null,null,null,492]
[null,840,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493]
[null,841,null,null,"Utah",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G496*(1+$AY$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T496*(1+$AZ$264)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G496:R496)","v":0},{"$f":"SUM(T496:AE496)","v":0},{"$f":"SUM(AF496:AQ496)","v":0},null,null,null,null,494]
[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,null,null,{"$f":"SUM(G497:R497)","v":0},{"$f":"SUM(T497:AE497)","v":0},{"$f":"SUM(AF497:AQ497)","v":0},null,null,null,null,495]
[null,843,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,{"$f":"SUM(W496:W497)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF496:AF497)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G498:R498)","v":0},{"$f":"SUM(T498:AE498)","v":0},{"$f":"SUM(AF498:AQ498)","v":0},null,null,null,null,496]
[null,844,932,"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,null,497]
[null,845,null,null,"Utah",null,26237.08552303227,51381.696698516382,42757.403789946336,37832.061873820639,-17303.011507432879,25270.961694564194,17992.728269868981,41257.973459504254,60627.668298473451,90934.19940858554,24315.272108181027,21830.351591248906,null,{"$f":"$T502*($T246/$T248)","v":46114.450723580856},{"$f":"$U502*($U246/$U248)","v":49695.665969250033},{"$f":"$V502*($V246/$V248)","v":50688.625888093418},{"$f":"J500*(1+$AY$264)","v":38766.467927292004},-17730.374910193066,25895.123805083047,18437.126840317105,42276.995374912964,62125.098188890006,93180.163867999596,24915.829844776661,22369.534804268194,{"$f":"T500*(1+$AZ$264)","v":50085.43474263385},53975.033765756743,55053.498941789956,42104.706206159513,-19257.163895325481,28124.991475366311,20024.775286549473,45917.530399685791,67474.782902016814,101204.04652965203,27061.369053909169,24295.808755873033,null,null,{"$f":"SUM(G500:R500)","v":423134.3912083091},{"$f":"SUM(T500:AE500)","v":456734.70832427085},{"$f":"SUM(AF500:AQ500)","v":496064.81416406727},null,null,null,null,498]
[null,846,null,null,"Wyoming",null,162.19696574966656,361.75203634898935,260.81801215308224,214.21243585070624,-114.15773826760415,155.40763297053127,111.76423804531805,233.35726371672354,353.10955283960357,411.37791944490164,95.345366386223759,463.55851538110801,null,{"$f":"T502-T500","v":1604.5129123101506},{"$f":"U502-U500","v":1584.5755829683767},{"$f":"V502-V500","v":1662.8433211911688},219.50322326417935,-116.97729597618526,159.24601305902988,114.52467920074517,239.12090516364421,361.8309306173295,421.53845522209031,97.70028132104477,475.00784860420788,1742.679908407313,1721.0257459480129,1806.0332356546321,238.40497267321999,-127.0503851190628,172.95892437062335,124.38656986099276,259.71196237297931,392.98873084123545,457.83775929787839,106.11339802731104,515.91148176333627,null,null,{"$f":"SUM(G501:R501)","v":2708.7422006192501},{"$f":"SUM(T501:AE501)","v":6823.4268569457827},{"$f":"SUM(AF501:AQ501)","v":7411.0023040984715},null,null,null,null,499]
[null,847,null,null,"Total",null,26399.282488781937,51743.448734865371,43018.221802099419,38046.274309671346,-17417.169245700483,25426.369327534725,18104.492507914299,41491.330723220977,60980.777851313054,91345.577328030442,24410.617474567251,22293.910106630014,null,47718.963635891007,51280.241552218409,52351.469209284587,{"$f":"SUM(W500:W501)","v":38985.971150556186},-17847.352206169253,26054.369818142077,18551.651519517851,42516.116280076611,62486.929119507338,93601.702323221689,25013.530126097707,22844.542652872402,{"$f":"SUM(AF500:AF501)","v":51828.114651041164},55696.059511704756,56859.532177444591,42343.111178832733,-19384.214280444543,28297.950399736936,20149.161856410465,46177.242362058772,67867.771632858043,101661.88428894991,27167.482451936481,24811.720237636371,null,null,{"$f":"SUM(G502:R502)","v":425843.13340892829},{"$f":"SUM(T502:AE502)","v":463558.13518121664},{"$f":"SUM(AF502:AQ502)","v":503475.81646816561},null,null,null,null,500]
[null,{"$f":"+B502+1","v":848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,501]
[null,849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G456:G502)/2","v":2747874.6952850828},{"$f":"SUM(H456:H502)/2","v":6492157.4813386537},5228608.8367892634,5386565.1942862887,5150135.445792851,4812156.6865656041,-8732674.7016255632,2803947.7036573347,2178424.0441697277,2706912.7018294376,2687118.3049007156,{"$f":"SUM(R456:R502)/2","v":6531618.838247994},null,{"$f":"SUM(T456:T502)/2","v":3402284.4560468388},3583544.0704414425,2720046.6737672514,{"$f":"SUM(W456:W502)/2","v":5519606.8228855012},5277337.5462968275,4931011.1215466131,-8948361.1775942929,2873201.9965522825,2232228.5536972862,2773770.1699207686,2753486.7122901082,6692941.9335731855,{"$f":"SUM(AF456:AF502)/2","v":3695260.2367672576},3892128.3864640635,2954273.9431616743,5994908.3854372613,5731776.9406877253,5355627.8318009852,-9718917.8832555525,3120617.6988493921,2424449.0783813824,3012623.6495665517,2990593.5531960023,7269281.1296742093,null,null,{"$f":"SUM(G505:R505)","v":37992845.231237389},{"$f":"SUM(T505:AE505)","v":33811098.879423805},{"$f":"SUM(AF505:AQ505)","v":36722622.95073095},null,null,null,null,503]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G500+G496+G492+G488+G484+G480+G476+G472+G468+G464+G460+G456","v":2659405.8152836319},6293088.3372760778,5061238.1528882971,5219043.8784451811,4989904.7301274417,4659930.1078489004,-8451343.2185828108,2720757.3778700712,2117266.2692244323,2630420.9095199904,2608720.7267130143,{"$f":"+R500+R496+R492+R488+R484+R480+R476+R472+R468+R464+R460+R456","v":6354146.7606885098},null,{"$f":"+T500+T496+T492+T488+T484+T480+T476+T472+T468+T464+T460+T456","v":3272594.7374826809},3449966.3000401692,2614935.0722907651,{"$f":"+W500+W496+W492+W488+W484+W480+W476+W472+W468+W464+W460+W456","v":5347947.9336779322},5113149.3262487799,4775024.7309241649,-8660081.1480603628,2787956.7859379649,2169560.1786965737,2695389.116360812,2673152.9653519467,6511086.480697304,{"$f":"+AF500+AF496+AF492+AF488+AF484+AF480+AF476+AF472+AF468+AF464+AF460+AF456","v":3554402.743421596},3747048.0353480438,2840111.0251644263,5808467.693669416,5553450.2285250109,5186209.2208087333,-9405813.6311118137,3028031.8962137303,2356384.2362923068,2927493.0867703506,2903342.1476871194,7071765.8329572622,null,null,{"$f":"SUM(G506:R506)","v":36862579.847302735},{"$f":"SUM(T506:AE506)","v":32750682.479648735},{"$f":"SUM(AF506:AQ506)","v":35570892.515746184},null,null,null,null,504]
[null,852,null,"Total Wyoming Distribution",null,null,88468.880001450336,199069.14406257524,167370.68390096587,167521.31584110745,160230.71566541051,152226.57871670247,-281331.48304275307,83190.505992352308,61157.850258769169,76491.798880855044,78397.425590087441,{"$f":"+R501+R497+R493+R489+R485+R481+R477+R473+R469+R465+R461+R457","v":177472.10703321407},null,{"$f":"+T501+T497+T493+T489+T485+T481+T477+T473+T469+T465+T461+T457","v":129689.71856415753},133577.77040127385,105111.60147648657,171658.88920756831,164188.2200480467,155986.39062244876,-288280.02953392733,85245.210614317155,62668.375000711239,78381.053559956854,80333.74693816177,181855.4528758816,{"$f":"+AF501+AF497+AF493+AF489+AF485+AF481+AF477+AF473+AF469+AF465+AF461+AF457","v":140857.49334566231},145080.35111602035,114162.91799724818,186440.69176784635,178326.71216271372,169418.6109922505,-313104.25214373879,92585.802635662913,68064.842089076468,85130.562796200815,87251.405508883152,197515.29671694676,null,null,{"$f":"SUM(G507:R507)","v":1130265.5229007369},{"$f":"SUM(T507:AE507)","v":1060416.3997750832},{"$f":"SUM(AF507:AQ507)","v":1151730.4349847729},null,null,null,null,505]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G267+G370+G423+G451+G505","v":5961844.1688284334},{"$f":"H267+H370+H423+H451+H505","v":9550408.5530848596},8714824.9097489361,8434400.384378124,8371428.4146716744,8302370.4035835797,-5704739.7688044636,6097151.1720881425,5365761.3591085682,5579669.0023097079,5874179.5371402893,{"$f":"R267+R370+R423+R451+R505","v":9813825.6234083362},null,{"$f":"T267+T370+T423+T451+T505","v":6717272.5331835058},6792368.2613946404,6153361.1244214084,{"$f":"W267+W370+W423+W451+W505","v":8642719.8463955466},8578192.5453965832,8507428.8851737194,-5845639.923578701,6247743.5973449443,5498289.235379057,5717480.0675449017,6019264.4923647158,10056215.246353079,{"$f":"AF267+AF370+AF423+AF451+AF505","v":7295706.8734467272},7377269.2066362668,6683236.213577453,9386957.3219085969,9316873.4789355043,9240016.2545594238,-6349016.6819144329,6785746.1017857222,5971755.1087274421,6209820.7898396822,6537592.320856248,10922170.915537819,null,null,{"$f":"SUM(G508:R508)","v":76361123.759546191},{"$f":"SUM(T508:AE508)","v":73084695.911373377},{"$f":"SUM(AF508:AQ508)","v":79378127.903896451},null,null,null,null,506]
[null,854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,856,"OTHER UTILITY OPERATING EXPENSES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"UTILITY OPERATING EXPENSES - NONLABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,615,"OPERATION AND MAINTENANCE EXPENSES - NONLABOR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,512]
[null,616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,513]
[null,617,"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,null,514]
[null,618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,515]
[null,619,810,"Gas Used for Compressor Station Fuel",null,null,{"$f":"G10-G264","v":0},{"$f":"H10-H264","v":0},-1952,0,0,-1342,0,0,-845,0,0,-1087,null,0,{"$f":"U10-U264","v":0},-2425,{"$f":"J518*(1+$AY518)","v":0},0,-1354.2792999999999,0,0,-852.73175000000003,0,0,-1096.94605,{"$f":"T518*(1+$AZ$518)","v":0},0,-2447.2615000000001,0,0,-1366.711583974,0,0,-860.55982746500001,0,0,-1107.016014739,null,null,{"$f":"SUM(G518:R518)","v":-5226},{"$f":"SUM(T518:AE518)","v":-5728.9570999999996},{"$f":"SUM(AF518:AQ518)","v":-5781.5489261779994},9.1500000000000001E-3,9.1800000000000007E-3,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA518,0)","v":9.1500000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA518,0)","v":9.1800000000000007E-3},516]
[null,620,812,"Gas Used for Other Utility Operations",null,null,{"$f":"G11-G265","v":-32860.629999999997},-60471.56,-38014.17,-32162.18,-18647.240000000002,-14694.04,-11600.15,-11273.75,-10492.26,-11829.36,-22328.63,-32986.230000000003,null,-44348.800000000003,{"$f":"U11-U265","v":-36591.07},-34010.199999999997,-32456.463947,-18817.862246000001,-14828.490466000001,-11706.2913725,-11376.904812499999,-10588.264179,-11937.598644,-22532.936964500001,-33288.054004500002,{"$f":"T519*(1+$AZ$519)","v":-44755.921984000001},-36926.9760226,-34322.413635999997,-32754.414286033458,-18990.610221418279,-14964.61600847788,-11813.75512729955,-11481.344798678749,-10685.464444163219,-12047.185799551919,-22739.78932583411,-33593.638340261314,null,null,{"$f":"SUM(G519:R519)","v":-297360.19999999995},{"$f":"SUM(T519:AE519)","v":-282482.936636},{"$f":"SUM(AF519:AQ519)","v":-285076.12999431847},{"$f":"AW518","v":9.1500000000000001E-3},{"$f":"AX518","v":9.1800000000000007E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA519,0)","v":9.1500000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA519,0)","v":9.1800000000000007E-3},517]
[null,621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,518]
[null,622,null,"Total Production Expenses",null,null,{"$f":"G13-G267","v":-32860.629999999997},-60471.56,-39966.17,-32162.18,-18647.240000000002,-16036.04,-11600.15,-11273.75,-11337.26,-11829.36,-22328.63,-34073.230000000003,null,{"$f":"SUM(T518:T519)","v":-44348.800000000003},-36591.07,-36435.199999999997,{"$f":"SUM(W518:W519)","v":-32456.463947},-18817.862246000001,-16182.769766000001,-11706.2913725,-11376.904812499999,-11440.995929000001,-11937.598644,-22532.936964500001,-34385.0000545,{"$f":"SUM(AF518:AF519)","v":-44755.921984000001},-36926.9760226,-36769.675135999998,-32754.414286033458,-18990.610221418279,-16331.32759245188,-11813.75512729955,-11481.344798678749,-11546.024271628219,-12047.185799551919,-22739.78932583411,-34700.654355000312,null,null,{"$f":"SUM(G521:R521)","v":-302586.19999999995},{"$f":"SUM(T521:AE521)","v":-288211.893736},{"$f":"SUM(AF521:AQ521)","v":-290857.67892049649},null,null,null,null,519]
[null,623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,520]
[null,624,"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,null,521]
[null,625,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,522]
[null,626,870,"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,null,523]
[null,627,null,null,"Utah",null,{"$f":"G18-G272","v":385061.40967194911},456395.00166332559,500826.25500965898,313132.50663888134,339525.86090083513,276994.16819876799,340018.97877371742,319368.01140029915,555592.1169847768,-33723.210428487451,432403.97420832154,597726.58281796263,null,317742.0656503858,348982.85596596316,{"$f":"V18-V272","v":375843.47154079465},{"$f":"J526*(1+$AY526)","v":316752.31841562683},343450.77985284879,280196.22078314575,343949.59816834162,323059.90561208659,562014.76185712079,-34113.050741040766,437402.56415016972,604636.30211533827,{"$f":"T526*(1+$AZ$526)","v":321596.27690672496},353216.01800883026,380402.45285058446,320594.52403800836,347616.83781246381,283595.00094124529,348121.70679412357,326978.6222671612,568832.00091844762,-34526.842046529593,442708.25725331128,611970.54045999725,null,null,{"$f":"SUM(G526:R526)","v":4483321.6558400076},{"$f":"SUM(T526:AE526)","v":4219917.7933707805},{"$f":"SUM(AF526:AQ526)","v":4271105.3962043682},1.1560000000000001E-2,1.213E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA526,0)","v":1.1560000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA526,0)","v":1.213E-2},524]
[null,628,null,null,"Wyoming",null,28812.405700411604,35434.461475313263,37905.618382200781,25374.618250354128,27369.136896006894,18334.792564999923,23756.932533438347,22387.575314256159,43786.941946147519,-3488.3454072788154,27018.012534116468,36691.342514444201,null,25316.265338864665,23806.358070333721,{"$f":"V19-V273","v":27295.111559306533},25667.948837328222,27685.524118524732,18546.742767051324,24031.562673524895,22646.375684888961,44293.118995044984,-3528.6706801869586,27330.340759010855,37115.494433911175,{"$f":"T527*(1+$AZ$527)","v":25623.351637425094},24095.129193726869,27626.201262520921,25979.301056725013,28021.349526082438,18771.714756815658,24323.065528754752,22921.076221946663,44830.394528454875,-3571.4734555376263,27661.857792417657,37565.705381394517,null,null,{"$f":"SUM(G527:R527)","v":323383.49270441046},{"$f":"SUM(T527:AE527)","v":300206.1725576031},{"$f":"SUM(AF527:AQ527)","v":303847.67343072681},{"$f":"AW526","v":1.1560000000000001E-2},{"$f":"AX526","v":1.213E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA527,0)","v":1.1560000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA527,0)","v":1.213E-2},525]
[null,629,null,null,"Total",null,{"$f":"SUM(G526:G527)","v":413873.8153723607},{"$f":"SUM(H526:H527)","v":491829.46313863888},538731.87339185982,338507.12488923548,366894.99779684201,295328.96076376794,363775.91130715574,341755.58671455528,599379.05893092428,-37211.555835766267,459421.98674243799,634417.92533240677,null,343058.33098925051,{"$f":"SUM(U526:U527)","v":372789.21403629688},403138.58310010121,{"$f":"SUM(W526:W527)","v":342420.26725295506},371136.30397137353,298742.96355019708,367981.16084186651,345706.28129697556,606307.88085216575,-37641.721421227725,464732.90490918059,641751.79654924944,{"$f":"SUM(AF526:AF527)","v":347219.62854415004},377311.14720255713,408028.65411310538,346573.82509473339,375638.18733854627,302366.71569806093,372444.7723228783,349899.69848910789,613662.39544690249,-38098.31550206722,470370.11504572892,649536.24584139173,null,null,{"$f":"SUM(G528:R528)","v":4806705.1485444186},{"$f":"SUM(T528:AE528)","v":4520123.9659283832},{"$f":"SUM(AF528:AQ528)","v":4574953.069635096},{"$f":"AW526","v":1.1560000000000001E-2},{"$f":"AX526","v":1.213E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA528,0)","v":1.1560000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA528,0)","v":1.213E-2},526]
[null,630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,527]
[null,631,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,528]
[null,632,null,null,"Utah",null,{"$f":"G23-G277","v":36062.923825840058},-6428.7146204145392,-36166.88209835827,13116.346354396897,-8860.1330994966556,-17383.987678984791,-12327.867905968829,9036.6947562170972,-19535.713808222194,11945.05655648555,-14286.689458016423,32192.459828405059,null,{"$f":"T23-T277","v":1942.7150441435224},-15029.870269811916,{"$f":"V23-V277","v":-6819.9577214791789},{"$f":"J531*(1+$AY531)","v":13261.544308540069},-8958.2147729080825,-17576.428422591151,-12464.337403687903,9136.7309671684197,-19751.974160079211,12077.288332565844,-14444.843110316664,32548.830358705502,{"$f":"T531*(1+$AZ$531)","v":1964.7648598945514},-15200.45929737428,-6897.3642416179673,13412.062836441999,-9059.8905105805898,-17775.920885187559,-12605.80763321976,9240.4328636457813,-19976.15906679611,12214.365555140466,-14608.792079618757,32918.259583276806,null,null,{"$f":"SUM(G531:R531)","v":-12636.50734811704},{"$f":"SUM(T531:AE531)","v":-26078.516849750751},{"$f":"SUM(AF531:AQ531)","v":-26374.508015995416},1.107E-2,1.1350000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA531,0)","v":1.107E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA531,0)","v":1.1350000000000001E-2},529]
[null,633,null,null,"Wyoming",null,1058.009738265383,-188.74171267684915,-1070.8860801410538,387.20833553741386,-262.58809120577189,-513.98218767113985,-365.2278112631011,267.15446836553474,-577.27886110874579,356.12329447297316,-424.70677672425791,966.9500233331737,null,{"$f":"T24-T278","v":57.301290190874624},-448.88385240588286,{"$f":"V24-V278","v":-202.52009916923726},391.49473181181298,-265.49494137541978,-519.67197048865933,-369.27088313378363,270.11186833034117,-583.66933810121952,360.06557934278896,-429.40828074259542,977.65416009147191,{"$f":"T532*(1+$AZ$532)","v":57.951659834541047},-453.9786841306896,-204.81870229480811,395.93819701787703,-268.50830896003077,-525.57024735370555,-373.46210765735208,273.17763803589054,-590.29398508866836,364.15232366832959,-434.28206472902389,988.75053480851011,null,null,{"$f":"SUM(G532:R532)","v":-367.96566081644096},{"$f":"SUM(T532:AE532)","v":-762.29173564950804},{"$f":"SUM(AF532:AQ532)","v":-770.94374684912987},{"$f":"AW531","v":1.107E-2},{"$f":"AX531","v":1.1350000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA532,0)","v":1.107E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA532,0)","v":1.1350000000000001E-2},530]
[null,634,null,null,"Total",null,{"$f":"SUM(G531:G532)","v":37120.933564105442},{"$f":"SUM(H531:H532)","v":-6617.4563330913879},-37237.768178499326,13503.554689934312,-9122.7211907024284,-17897.969866655931,-12693.09571723193,9303.849224582631,-20112.992669330939,12301.179850958522,-14711.396234740681,33159.40985173823,null,2000.0163343344029,{"$f":"SUM(U531:U532)","v":-15478.754122217799},-7022.4778206484161,{"$f":"SUM(W531:W532)","v":13653.039040351883},-9223.7097142835028,-18096.100393079811,-12833.608286821687,9406.8428354987609,-20335.64349818043,12437.353911908633,-14874.251391059259,33526.484518796977,{"$f":"SUM(AF531:AF532)","v":2022.7165197290924},-15654.437981504971,-7102.182943912775,13808.001033459876,-9328.39881954062,-18301.491132541265,-12979.269740877111,9513.6105016816709,-20566.453051884779,12578.517878808796,-15043.074144347782,33907.010118085316,null,null,{"$f":"SUM(G533:R533)","v":-13004.473008933484},{"$f":"SUM(T533:AE533)","v":-26840.808585400249},{"$f":"SUM(AF533:AQ533)","v":-27145.451762844546},{"$f":"AW531","v":1.107E-2},{"$f":"AX531","v":1.1350000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA533,0)","v":1.107E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA533,0)","v":1.1350000000000001E-2},531]
[null,635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,532]
[null,636,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,533]
[null,637,null,null,"Utah",null,{"$f":"G28-G282","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T28-T282","v":0},0,{"$f":"V28-V282","v":0},{"$f":"J536*(1+$AY536)","v":0},0,0,0,0,0,0,0,0,{"$f":"T536*(1+$AZ$536)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G536:R536)","v":0},{"$f":"SUM(T536:AE536)","v":0},{"$f":"SUM(AF536:AQ536)","v":0},1.1089999999999999E-2,1.14E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA536,0)","v":1.1089999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA536,0)","v":1.14E-2},534]
[null,638,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T29-T283","v":0},0,{"$f":"V29-V283","v":0},0,0,0,0,0,0,0,{"$f":"Q537*(1+$AY537)","v":0},{"$f":"R537*(1+$AY537)","v":0},{"$f":"T537*(1+$AZ$537)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G537:R537)","v":0},{"$f":"SUM(T537:AE537)","v":0},{"$f":"SUM(AF537:AQ537)","v":0},{"$f":"AW536","v":1.1089999999999999E-2},{"$f":"AX536","v":1.14E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA537,0)","v":1.1089999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA537,0)","v":1.14E-2},535]
[null,639,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(U536:U537)","v":0},0,{"$f":"SUM(W536:W537)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF536:AF537)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G538:R538)","v":0},{"$f":"SUM(T538:AE538)","v":0},{"$f":"SUM(AF538:AQ538)","v":0},{"$f":"AW536","v":1.1089999999999999E-2},{"$f":"AX536","v":1.14E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA538,0)","v":1.1089999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA538,0)","v":1.14E-2},536]
[null,640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,537]
[null,641,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,538]
[null,642,null,null,"Utah",null,{"$f":"G33-G287","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T33-T287","v":0},0,{"$f":"I541*(1+$AY541)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T541*(1+$AZ$541)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G541:R541)","v":0},{"$f":"SUM(T541:AE541)","v":0},{"$f":"SUM(AF541:AQ541)","v":0},{"$f":"AW518","v":9.1500000000000001E-3},{"$f":"AX518","v":9.1800000000000007E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA541,0)","v":9.1500000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA541,0)","v":9.1800000000000007E-3},539]
[null,643,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T34-T288","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T542*(1+$AZ$542)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G542:R542)","v":0},{"$f":"SUM(T542:AE542)","v":0},{"$f":"SUM(AF542:AQ542)","v":0},{"$f":"AW519","v":9.1500000000000001E-3},{"$f":"AX519","v":9.1800000000000007E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA542,0)","v":9.1500000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA542,0)","v":9.1800000000000007E-3},540]
[null,644,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(U541:U542)","v":0},0,{"$f":"SUM(W541:W542)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF541:AF542)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G543:R543)","v":0},{"$f":"SUM(T543:AE543)","v":0},{"$f":"SUM(AF543:AQ543)","v":0},{"$f":"AW541","v":9.1500000000000001E-3},{"$f":"AX541","v":9.1800000000000007E-3},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA543,0)","v":9.1500000000000001E-3},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA543,0)","v":9.1800000000000007E-3},541]
[null,645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,542]
[null,646,874,"Mains & Service Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,543]
[null,647,null,null,"Utah",null,{"$f":"G38-G292","v":682070.71041643806},653139.57936996501,941449.82610279205,1166402.9869385357,1020914.4736308006,1141397.5204147988,1087877.6060886066,1018306.6755955981,1213110.1690827343,796831.99761975766,1011070.5017036272,874759.7644745491,null,{"$f":"T38-T292","v":802993.62871257321},612920.20260820026,{"$f":"V38-V292","v":1065970.3674868182},{"$f":"J546*(1+$AY546)","v":1179606.6687506798},1032471.2254723012,1154318.1403458943,1100192.3805895296,1029833.9071633402,1226842.5761967509,805852.13583281334,1022515.8197829123,884662.04500840104,{"$f":"T546*(1+$AZ$546)","v":812228.0554427678},619968.78493819456,1078229.0267129168,1193172.1454413128,1044344.6445652328,1167592.7989598722,1112844.5929663093,1041676.9970957187,1240951.2658230136,815119.43539489072,1034274.7517104158,894835.65852599766,null,null,{"$f":"SUM(G546:R546)","v":11607331.811438203},{"$f":"SUM(T546:AE546)","v":11918179.097950215},{"$f":"SUM(AF546:AQ546)","v":12055238.157576645},1.132E-2,1.15E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA546,0)","v":1.132E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA546,0)","v":1.15E-2},544]
[null,648,null,null,"Wyoming",null,19976.920939659267,21537.980704816444,29568.296908844059,53921.527683805311,36509.279548854902,42586.227810449935,31312.307877098014,39593.95067616806,42896.454630041117,36729.790083250002,25572.375373144569,25837.504726977066,null,{"$f":"T39-T293","v":24598.792372752825},17376.64250642138,{"$f":"V39-V293","v":30260.003264681545},54531.919377185986,36922.564593347939,43068.303909264228,31666.763202266764,40042.154197822281,43382.042496453185,37145.571306992395,25861.854662368565,26129.985280486446,{"$f":"T547*(1+$AZ$547)","v":24881.678485039483},17576.473895245228,30607.993302225386,55159.036450023632,37347.174086171442,43563.589404220773,32030.930979092835,40502.638971097243,43880.935985162396,37572.745377022809,26159.265990985805,26430.48011121204,null,null,{"$f":"SUM(G547:R547)","v":406042.61696310883},{"$f":"SUM(T547:AE547)","v":410986.5971700435},{"$f":"SUM(AF547:AQ547)","v":415712.94303749909},{"$f":"AW546","v":1.132E-2},{"$f":"AX546","v":1.15E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA547,0)","v":1.132E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA547,0)","v":1.15E-2},545]
[null,649,null,null,"Total",null,{"$f":"SUM(G546:G547)","v":702047.63135609729},{"$f":"SUM(H546:H547)","v":674677.56007478142},971018.12301163608,1220324.5146223409,1057423.7531796554,1183983.7482252487,1119189.9139657046,1057900.6262717661,1256006.6237127753,833561.78770300769,1036642.8770767717,900597.26920152619,null,827592.421085326,{"$f":"SUM(U546:U547)","v":630296.84511462168},1096230.3707514997,{"$f":"SUM(W546:W547)","v":1234138.5881278659},1069393.7900656492,1197386.4442551585,1131859.1437917964,1069876.0613611625,1270224.6186932041,842997.70713980577,1048377.6744452808,910792.03028888744,{"$f":"SUM(AF546:AF547)","v":837109.73392780731},637545.25883343979,1108837.0200151422,1248331.1818913363,1081691.8186514042,1211156.3883640929,1144875.5239454021,1082179.636066816,1284832.201808176,852692.1807719135,1060434.0177014016,921266.13863720966,null,null,{"$f":"SUM(G548:R548)","v":12013374.428401312},{"$f":"SUM(T548:AE548)","v":12329165.695120258},{"$f":"SUM(AF548:AQ548)","v":12470951.100614142},{"$f":"AW546","v":1.132E-2},{"$f":"AX546","v":1.15E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA548,0)","v":1.132E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA548,0)","v":1.15E-2},546]
[null,650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,547]
[null,651,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,548]
[null,652,null,null,"Utah",null,{"$f":"G43-G297","v":78856.38803309275},212370.63700006713,13195.558878844953,112082.96086741248,56878.049419572097,51079.222260027163,264878.0959366652,2832.0816000150808,40106.260288023914,-26391.009429163416,-21477.973378333321,-1744.6197458513197,null,{"$f":"T43-T297","v":133653.3027852216},158541.70896693625,{"$f":"V43-V297","v":49016.700535338663},{"$f":"J551*(1+$AY551)","v":113371.91491738772},57532.146987897177,51666.633316017476,267924.19403993688,2864.6505384152542,40567.48228133619,-26694.506037598796,-21724.970072184155,-1764.6828729286101,{"$f":"T551*(1+$AZ$551)","v":135242.44055533787},160426.76988655311,49599.509104703837,114719.90698575546,58216.204215583275,52280.949586144925,271109.81270707172,2898.7112333170116,41049.829645661273,-27011.903714385844,-21983.279966342423,-1785.6649522877312,null,null,{"$f":"SUM(G551:R551)","v":782665.6517303728},{"$f":"SUM(T551:AE551)","v":824954.57538577577},{"$f":"SUM(AF551:AQ551)","v":834763.28528711258},1.15E-2,1.189E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA551,0)","v":1.15E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA551,0)","v":1.189E-2},549]
[null,653,null,null,"Wyoming",null,2504.5119606539847,6838.3312178527358,410.55050723354816,3417.5580720636726,1774.3663323619994,1582.1541526062101,7884.6493110904576,87.072351479273493,1205.657316418452,-818.02045409203583,-667.55177431975335,-53.692368013955274,null,{"$f":"T44-T298","v":4027.8368032150811},4725.9583977980728,{"$f":"V44-V298","v":1476.3365337627047},3456.8599898924049,1794.7715451841625,1600.3489253611817,7975.322778167998,88.073683521285147,1219.5223755572642,-827.42768931409432,-675.22861972443059,-54.309830246115766,{"$f":"T552*(1+$AZ$552)","v":4075.7277828053084},4782.1500431478917,1493.8901751491433,3497.9620551722255,1816.1113788564021,1619.377074083726,8070.1493660004153,89.120879618353229,1234.0224966026401,-837.26580454003886,-683.257088012954,-54.955574127742082,null,null,{"$f":"SUM(G552:R552)","v":24165.586625334588},{"$f":"SUM(T552:AE552)","v":24808.064893175509},{"$f":"SUM(AF552:AQ552)","v":25103.032784755371},{"$f":"AW551","v":1.15E-2},{"$f":"AX551","v":1.189E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA552,0)","v":1.15E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA552,0)","v":1.189E-2},550]
[null,654,null,null,"Total",null,{"$f":"SUM(G551:G552)","v":81360.899993746731},{"$f":"SUM(H551:H552)","v":219208.96821791987},13606.1093860785,115500.51893947615,58652.415751934095,52661.37641263337,272762.74524775567,2919.1539514943543,41311.917604442366,-27209.029883255451,-22145.525152653074,-1798.312113865275,null,137681.13958843664,{"$f":"SUM(U551:U552)","v":163267.66736473431},50493.037069101367,{"$f":"SUM(W551:W552)","v":116828.77490728012},59326.918533081342,53266.982241378661,275899.51681810489,2952.7242219365394,41787.004656893456,-27521.933726912892,-22400.198691908587,-1818.9927031747259,{"$f":"SUM(AF551:AF552)","v":139318.16833814318},165208.91992970099,51093.39927985298,118217.86904092768,60032.315594439679,53900.326660228653,279179.96207307215,2987.8321129353649,42283.852142263917,-27849.169518925883,-22666.537054355376,-1840.6205264154733,null,null,{"$f":"SUM(G553:R553)","v":806831.23835570726},{"$f":"SUM(T553:AE553)","v":849762.64027895092},{"$f":"SUM(AF553:AQ553)","v":859866.3180718678},{"$f":"AW551","v":1.15E-2},{"$f":"AX551","v":1.189E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA553,0)","v":1.15E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA553,0)","v":1.189E-2},551]
[null,655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,552]
[null,656,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,553]
[null,657,null,null,"Utah",null,{"$f":"G48-G302","v":74131.51274480953},93925.833527510869,91136.068062017846,23101.208762267372,16257.127886447503,8537.6326225420053,25591.981863453082,5632.1360312159522,8142.5869646420178,63251.61760386746,55077.795335698873,29036.696106799936,null,{"$f":"T48-T302","v":25869.287691696692},34288.887018395879,{"$f":"V48-V302","v":24385.817398773826},{"$f":"J556*(1+$AY556)","v":23360.866348755255},16439.858003891171,8633.5956132193769,25879.635739598292,5695.4412402068192,8234.1096421245929,63962.565785734929,55696.869755272121,29363.068571040367,{"$f":"T556*(1+$AZ$556)","v":26167.819271658875},34684.580774588168,24667.229731555679,23630.450746419894,16629.573965256077,8733.2273065959289,26178.28673603326,5761.1666321188068,8329.1312673947123,64700.693794902319,56339.611632247965,29701.918382350177,null,null,{"$f":"SUM(G556:R556)","v":493822.19751127233},{"$f":"SUM(T556:AE556)","v":321810.00280870934},{"$f":"SUM(AF556:AQ556)","v":325523.69024112192},1.124E-2,1.154E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA556,0)","v":1.124E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA556,0)","v":1.154E-2},554]
[null,658,null,null,"Wyoming",null,10006.735104655847,11617.390844381709,7236.5466312213466,1380.9103016544068,2108.0552266541636,642.58508712598086,1943.1902743748906,397.22469161728804,880.79017946629028,3189.4955355289494,3822.9242234330577,1822.2389098942622,null,{"$f":"T49-T303","v":1365.8893900107087},2058.6510316526037,{"$f":"V49-V303","v":1610.4638848341074},1396.4317334450022,2131.7497674017563,649.80774350527679,1965.0317330588641,401.68949715106635,890.69026108349135,3225.3454653482945,3865.8938917044447,1842.7208752414735,{"$f":"T557*(1+$AZ$557)","v":1381.6517535714324},2082.4078645578747,1629.0486380650932,1412.5465556489578,2156.3501597175728,657.30652486532779,1987.7081992583637,406.32499394818967,900.9688266963949,3262.565952018414,3910.5063072147145,1863.9858741417604,null,null,{"$f":"SUM(G557:R557)","v":45048.087010008196},{"$f":"SUM(T557:AE557)","v":21404.365274437088},{"$f":"SUM(AF557:AQ557)","v":21651.371649704095},{"$f":"AW556","v":1.124E-2},{"$f":"AX556","v":1.154E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA557,0)","v":1.124E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA557,0)","v":1.154E-2},555]
[null,659,null,null,"Total",null,{"$f":"SUM(G556:G557)","v":84138.247849465377},{"$f":"SUM(H556:H557)","v":105543.22437189257},98372.614693239186,24482.119063921778,18365.183113101666,9180.2177096679861,27535.172137827973,6029.3607228332403,9023.3771441083081,66441.113139396417,58900.719559131932,30858.935016694199,null,27235.177081707399,{"$f":"SUM(U556:U557)","v":36347.538050048483},25996.281283607932,{"$f":"SUM(W556:W557)","v":24757.298082200257},18571.607771292929,9283.4033567246533,27844.667472657158,6097.1307373578857,9124.7999032080843,67187.91125108322,59562.763646976564,31205.78944628184,{"$f":"SUM(AF556:AF557)","v":27549.471025230308},36766.988639146046,26296.278369620773,25042.997302068852,18785.924124973651,9390.5338314612563,28165.994935291623,6167.4916260669961,9230.1000940911072,67963.259746920739,60250.117939462682,31565.904256491936,null,null,{"$f":"SUM(G558:R558)","v":538870.28452128067},{"$f":"SUM(T558:AE558)","v":343214.36808314646},{"$f":"SUM(AF558:AQ558)","v":347175.06189082598},{"$f":"AW556","v":1.124E-2},{"$f":"AX556","v":1.154E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA558,0)","v":1.124E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA558,0)","v":1.154E-2},556]
[null,660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,557]
[null,661,879,"Customer Installations Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,558]
[null,662,null,null,"Utah",null,{"$f":"G53-G307","v":48412.024159147171},40973.789075655979,38008.717763690191,10278.363137251319,-8792.2231930337439,-5327.1812582924904,34926.896085588553,-40857.065839070099,-14948.593990826921,23706.391258178133,41721.312903607526,2442.1181045836129,null,{"$f":"T53-T307","v":6008.4515618879523},1947.4649373481225,{"$f":"V53-V307","v":3843.9463059002592},{"$f":"J561*(1+$AY561)","v":10391.733482655201},-8889.201414852907,-5385.9400675714569,35312.139749412599,-41307.719275275049,-15113.476982545744,23967.872753755841,42181.498984934318,2469.0546672771702,{"$f":"T561*(1+$AZ$561)","v":6076.5874025997609},1969.5491897376501,3887.5366570091678,10509.575740348511,-8990.0049588973379,-5447.0166279377163,35712.579414170934,-41776.148811856663,-15284.863811527812,24239.668430783429,42659.837183423471,2497.0537472040933,null,null,{"$f":"SUM(G561:R561)","v":170544.54820647923},{"$f":"SUM(T561:AE561)","v":55425.824702926308},{"$f":"SUM(AF561:AQ561)","v":56054.353555057496},1.103E-2,1.1339999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA561,0)","v":1.103E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA561,0)","v":1.1339999999999999E-2},559]
[null,663,null,null,"Wyoming",null,2334.5109739741547,1567.6116161208529,2150.3358103784631,465.12557747526171,-104.51689282959319,-49.570102800654695,575.03606615604258,-2346.5186394487564,-1240.4269654293767,463.00234677668777,1903.2451883069243,58.0456938641546,null,{"$f":"T54-T308","v":111.024048958599},59.273919226060571,{"$f":"V54-V308","v":139.72576092632607},470.25591259481388,-105.66971415750361,-50.11686103454592,581.37871396574383,-2372.4007400418764,-1254.1088748580628,468.10926266163466,1924.2379827339498,58.685937867476234,{"$f":"T562*(1+$AZ$562)","v":112.2830616737895},59.946085470084093,141.31025105523059,475.588614643639,-106.86800871604969,-50.685186238677666,587.97154858211536,-2399.3037644339511,-1268.3304694989531,473.41762170021758,1946.0588414581525,59.351436402893405,null,null,{"$f":"SUM(G562:R562)","v":5775.88067254416},{"$f":"SUM(T562:AE562)","v":30.395348842615697},{"$f":"SUM(AF562:AQ562)","v":30.740032098490538},{"$f":"AW561","v":1.103E-2},{"$f":"AX561","v":1.1339999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA562,0)","v":1.103E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA562,0)","v":1.1339999999999999E-2},560]
[null,664,null,null,"Total",null,{"$f":"SUM(G561:G562)","v":50746.535133121324},{"$f":"SUM(H561:H562)","v":42541.400691776835},40159.053574068654,10743.48871472658,-8896.7400858633373,-5376.7513610931455,35501.932151744593,-43203.584478518853,-16189.020956256298,24169.393604954821,43624.558091914449,2500.1637984477675,null,6119.4756108465372,{"$f":"SUM(U561:U562)","v":2006.738856574183},3983.6720668265853,{"$f":"SUM(W561:W562)","v":10861.989395250015},-8994.8711290104111,-5436.0569286060027,35893.518463378343,-43680.120015316927,-16367.585857403807,24435.982016417474,44105.736967668265,2527.7406051446465,{"$f":"SUM(AF561:AF562)","v":6188.8704642735502},2029.4952752077343,4028.8469080643986,10985.16435499215,-9096.872967613388,-5497.7018141763938,36300.550962753048,-44175.452576290612,-16553.194281026765,24713.086052483646,44605.896024881622,2556.4051836069866,null,null,{"$f":"SUM(G563:R563)","v":176320.42887902338},{"$f":"SUM(T563:AE563)","v":55456.220051768898},{"$f":"SUM(AF563:AQ563)","v":56085.09358715597},{"$f":"AW561","v":1.103E-2},{"$f":"AX561","v":1.1339999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA563,0)","v":1.103E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA563,0)","v":1.1339999999999999E-2},561]
[null,665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,562]
[null,666,880,"Other Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,563]
[null,667,null,null,"Utah",null,{"$f":"G58-G312","v":1200092.0902938969},792035.291635448,784329.11170827795,553827.72737462912,716904.38725936413,480837.58609303948,679914.76733804587,746608.80941891216,549463.14740321657,1705958.87705317,194400.45510889194,800784.34729829675,null,{"$f":"T58-T312","v":740735.36919087172},942440.01812546689,{"$f":"V58-V312","v":539751.35371579626},{"$f":"J566*(1+$AY566)","v":560379.50938947103},725385.36616064236,486525.89473652013,687958.15903565497,755441.19163433788,555963.29643699666,1726140.370568709,196700.21249283012,810257.62612683559,{"$f":"T566*(1+$AZ$566)","v":749616.78626747022},953739.87394279114,546222.97244684864,567098.4597070507,734082.7367009084,492359.34021441097,696206.7773624924,764498.93152203353,562629.29636127618,1746836.7936118278,199058.64804061915,819972.61506409629,null,null,{"$f":"SUM(G566:R566)","v":9205156.5979851894},{"$f":"SUM(T566:AE566)","v":8727678.3676141333},{"$f":"SUM(AF566:AQ566)","v":8832323.2312418241},1.183E-2,1.1990000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA566,0)","v":1.183E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA566,0)","v":1.1990000000000001E-2},564]
[null,668,null,null,"Wyoming",null,103856.92620000787,63601.42187769599,66406.115156221116,46791.513854519522,51299.653617273056,28216.756994496012,60413.26060930833,50807.183715214211,42994.288545686097,103871.01450616817,22876.646772112173,74873.439219499036,null,{"$f":"T59-T313","v":56807.212805514064},63045.458447437879,{"$f":"V59-V313","v":55686.582861662449},47345.057463418489,51906.5285195654,28550.561229740899,61127.94948231645,51408.232698565196,43502.910979181564,105099.80860777614,23147.277503426259,75759.192005465709,{"$f":"T567*(1+$AZ$567)","v":57488.331287052177},63801.373494222658,56354.264990173782,47912.72470240487,52528.887796514988,28892.882458885491,61860.873596609417,52024.617408620987,44024.510881821952,106359.95531298337,23424.81336069234,76667.544717611236,null,null,{"$f":"SUM(G567:R567)","v":716008.22106820159},{"$f":"SUM(T567:AE567)","v":663386.7726040706},{"$f":"SUM(AF567:AQ567)","v":671340.78000759333},{"$f":"AW566","v":1.183E-2},{"$f":"AX566","v":1.1990000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA567,0)","v":1.183E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA567,0)","v":1.1990000000000001E-2},565]
[null,669,null,null,"Total",null,{"$f":"SUM(G566:G567)","v":1303949.0164939046},{"$f":"SUM(H566:H567)","v":855636.71351314394},850735.22686449904,600619.24122914858,768204.04087663721,509054.34308753547,740328.02794735425,797415.99313412642,592457.43594890262,1809829.8915593382,217277.10188100411,875657.78651779576,null,797542.58199638571,{"$f":"SUM(U566:U567)","v":1005485.4765729047},595437.93657745875,{"$f":"SUM(W566:W567)","v":607724.56685288949},777291.89468020771,515076.45596626104,749086.10851797147,806849.42433290312,599466.20741617819,1831240.1791764852,219847.48999625636,886016.81813230133,{"$f":"SUM(AF566:AF567)","v":807105.11755452235},1017541.2474370138,602577.23743702238,615011.18440945563,786611.62449742341,521252.22267329646,758067.65095910185,816523.54893065454,606653.80724309816,1853196.7489248111,222483.46140131151,896640.15978170757,null,null,{"$f":"SUM(G568:R568)","v":9921164.8190533891},{"$f":"SUM(T568:AE568)","v":9391065.1402182039},{"$f":"SUM(AF568:AQ568)","v":9503664.0112494174},{"$f":"AW566","v":1.183E-2},{"$f":"AX566","v":1.1990000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA568,0)","v":1.183E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA568,0)","v":1.1990000000000001E-2},566]
[null,670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,567]
[null,671,881,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,568]
[null,672,null,null,"Utah",null,{"$f":"G63-G317","v":287.84394998293908},508.69554433945029,18053.036569546162,-198.50064388095416,115.01988574793575,-158.81723019234994,128.54661214585599,512.36574889726444,-111.72487605246954,2323.2626945552211,-1214.21050928459,-577.30988859374304,null,{"$f":"T63-T317","v":2680.1508281087436},-1768.4389041413879,{"$f":"V63-V317","v":-794.96633713893834},{"$f":"J571*(1+$AY571)","v":-200.67224092501178},116.27820329801816,-160.55469069065424,129.95291208273164,517.97103019020051,-112.94714619648354,2348.6791884336549,-1227.4939722561633,-583.62565877495854,{"$f":"T571*(1+$AZ$571)","v":2709.8737007924697},-1788.0508915883158,-803.78251381780922,-202.89769607687018,117.56772857259318,-162.33524221041361,131.39408987772913,523.71532891500988,-114.19973004780255,2374.7260406333844,-1241.1068804084841,-590.09806733077289,null,null,{"$f":"SUM(G571:R571)","v":19668.207857210724},{"$f":"SUM(T571:AE571)","v":944.33321198975113},{"$f":"SUM(AF571:AQ571)","v":954.80586731071799},1.094E-2,1.1089999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA571,0)","v":1.094E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA571,0)","v":1.1089999999999999E-2},569]
[null,673,null,null,"Wyoming",null,9.5136283948644582,16.823461852437269,2.2550322566781595,-6.5701437491295067,3.8046385996352896,-5.2583464200452674,4.2452444925972337,16.949464905185707,-3.693288648781154,76.802682802193075,-40.069506436369679,-19.168207153536287,null,{"$f":"T64-T318","v":88.588333552770067},-58.441846242217437,{"$f":"V64-V318","v":-26.282058249064782},-6.6420211217449836,3.8462613459152997,-5.3158727298805628,4.2916874673462475,17.134892051248439,-3.7336932265988199,77.64290415204907,-40.507866836783563,-19.377907339795971,{"$f":"T572*(1+$AZ$572)","v":89.570778171870288},-59.089966317043633,-26.573526275046913,-6.7156811359851361,3.8889163842415004,-5.3748257584549384,4.3392822813591172,17.324918004096784,-3.7750998844818011,78.503963959095302,-40.957099080003495,-19.592808332194309,null,null,{"$f":"SUM(G572:R572)","v":55.634660895729297},{"$f":"SUM(T572:AE572)","v":31.202812823243004},{"$f":"SUM(AF572:AQ572)","v":31.548852017452766},{"$f":"AW571","v":1.094E-2},{"$f":"AX571","v":1.1089999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA572,0)","v":1.094E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA572,0)","v":1.1089999999999999E-2},570]
[null,674,null,null,"Total",null,{"$f":"SUM(G571:G572)","v":297.35757837780352},{"$f":"SUM(H571:H572)","v":525.51900619188757},18055.291601802841,-205.07078763008366,118.82452434757104,-164.0755766123952,132.79185663845323,529.3152138024501,-115.41816470125069,2400.065377357414,-1254.2800157209597,-596.47809574727933,null,2768.7391616615132,{"$f":"SUM(U571:U572)","v":-1826.8807503836053},-821.24839538800313,{"$f":"SUM(W571:W572)","v":-207.31426204675677},120.12446464393345,-165.87056342053481,134.24459955007788,535.10592224144898,-116.68083942308236,2426.322092585704,-1268.0018390929467,-603.00356611475456,{"$f":"SUM(AF571:AF572)","v":2799.4444789643399},-1847.1408579053596,-830.35604009285612,-209.61337721285531,121.45664495683468,-167.71006796886854,135.73337215908825,541.04024691910661,-117.97482993228435,2453.2300045924799,-1282.0639794884876,-609.69087566296719,null,null,{"$f":"SUM(G573:R573)","v":19723.842518106452},{"$f":"SUM(T573:AE573)","v":975.53602481299356},{"$f":"SUM(AF573:AQ573)","v":986.35471932817052},{"$f":"AW571","v":1.094E-2},{"$f":"AX571","v":1.1089999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA573,0)","v":1.094E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA573,0)","v":1.1089999999999999E-2},571]
[null,675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,572]
[null,676,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,573]
[null,677,null,null,"Utah",null,{"$f":"G68-G322","v":13583.135625398201},7745.0468991734997,-11699.435723182025,-695.90244066874948,3538.5377658676989,6744.3303616704361,-360.40355380360415,-429.97445938719102,255.31816515680111,3867.6360863349728,-7618.2832097026712,-2056.1955168573622,null,{"$f":"T68-T322","v":0},0,{"$f":"V68-V322","v":0},{"$f":"J576*(1+$AY576)","v":-703.94707288288021},3579.4432624411297,6822.2948206513465,-364.5698188855738,-434.94496413770696,258.26964314601372,3912.345959493005,-7706.3505636068339,-2079.9651370322335,{"$f":"T576*(1+$AZ$576)","v":0},0,0,-712.48595087694957,3622.8619092145404,6905.0492568258469,-368.99205078865577,-440.22084655269731,261.40245391737488,3959.8027159816552,-7799.8285959433842,-2105.1951141444347,null,null,{"$f":"SUM(G576:R576)","v":12873.810000000007},{"$f":"SUM(T576:AE576)","v":3282.5761291862664},{"$f":"SUM(AF576:AQ576)","v":3322.3937776332964},1.1560000000000001E-2,1.213E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA576,0)","v":1.1560000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA576,0)","v":1.213E-2},574]
[null,678,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T69-T323","v":0},0,{"$f":"V69-V323","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T577*(1+$AZ$577)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G577:R577)","v":0},{"$f":"SUM(T577:AE577)","v":0},{"$f":"SUM(AF577:AQ577)","v":0},{"$f":"AW576","v":1.1560000000000001E-2},{"$f":"AX576","v":1.213E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA577,0)","v":1.1560000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA577,0)","v":1.213E-2},575]
[null,679,null,null,"Total",null,{"$f":"SUM(G576:G577)","v":13583.135625398201},{"$f":"SUM(H576:H577)","v":7745.0468991734997},-11699.435723182025,-695.90244066874948,3538.5377658676989,6744.3303616704361,-360.40355380360415,-429.97445938719102,255.31816515680111,3867.6360863349728,-7618.2832097026712,-2056.1955168573622,null,0,{"$f":"SUM(U576:U577)","v":0},0,{"$f":"SUM(W576:W577)","v":-703.94707288288021},3579.4432624411297,6822.2948206513465,-364.5698188855738,-434.94496413770696,258.26964314601372,3912.345959493005,-7706.3505636068339,-2079.9651370322335,{"$f":"SUM(AF576:AF577)","v":0},0,0,-712.48595087694957,3622.8619092145404,6905.0492568258469,-368.99205078865577,-440.22084655269731,261.40245391737488,3959.8027159816552,-7799.8285959433842,-2105.1951141444347,null,null,{"$f":"SUM(G578:R578)","v":12873.810000000007},{"$f":"SUM(T578:AE578)","v":3282.5761291862664},{"$f":"SUM(AF578:AQ578)","v":3322.3937776332964},{"$f":"AW576","v":1.1560000000000001E-2},{"$f":"AX576","v":1.213E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA578,0)","v":1.1560000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA578,0)","v":1.213E-2},576]
[null,680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,577]
[null,681,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,578]
[null,682,null,null,"Utah",null,{"$f":"G73-G327","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T73-T327","v":0},0,{"$f":"I581*(1+$AY581)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T581*(1+$AZ$581)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G581:R581)","v":0},{"$f":"SUM(T581:AE581)","v":0},{"$f":"SUM(AF581:AQ581)","v":0},1.108E-2,1.1050000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA581,0)","v":1.108E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA581,0)","v":1.1050000000000001E-2},579]
[null,683,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T74-T328","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T582*(1+$AZ$582)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G582:R582)","v":0},{"$f":"SUM(T582:AE582)","v":0},{"$f":"SUM(AF582:AQ582)","v":0},{"$f":"AW581","v":1.108E-2},{"$f":"AX581","v":1.1050000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA582,0)","v":1.108E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA582,0)","v":1.1050000000000001E-2},580]
[null,684,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(U581:U582)","v":0},0,{"$f":"SUM(W581:W582)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF581:AF582)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G583:R583)","v":0},{"$f":"SUM(T583:AE583)","v":0},{"$f":"SUM(AF583:AQ583)","v":0},{"$f":"AW581","v":1.108E-2},{"$f":"AX581","v":1.1050000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA583,0)","v":1.108E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA583,0)","v":1.1050000000000001E-2},581]
[null,685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,582]
[null,686,887,"Maintenance of Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,583]
[null,687,null,null,"Utah",null,{"$f":"G78-G332","v":696117.83312635426},559671.96862609615,717932.37640143337,758779.94366506964,690573.38713036757,671828.37680035434,676373.16591918829,690113.6784047659,641153.89856881078,682515.38978115423,674411.14314706577,661859.73214620084,null,{"$f":"T78-T332","v":26976.893130675526},1360963.1254671006,{"$f":"V78-V332","v":697862.09968528303},{"$f":"J586*(1+$AY586)","v":767680.43240426097},698673.81296140677,679708.92366022256,684307.02315542044,698208.71185245377,648674.63379902299,690521.29530328722,682321.98585618089,669623.34680427576,{"$f":"T586*(1+$AZ$586)","v":27295.490238548806},1377036.0999788672,706103.85108256631,776746.73831095535,706925.15069248108,687736.28604864981,692388.68909888598,706454.55673943134,656335.48122418951,698676.35180081916,690380.20850914251,677531.5985300343,null,null,{"$f":"SUM(G586:R586)","v":8121330.8937168615},{"$f":"SUM(T586:AE586)","v":8305522.2840795899},{"$f":"SUM(AF586:AQ586)","v":8403610.5022545718},1.1730000000000001E-2,1.1809999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA586,0)","v":1.1730000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA586,0)","v":1.1809999999999999E-2},584]
[null,688,null,null,"Wyoming",null,4789.4901575102658,2085.7698864265067,1407.1263628540194,426.46353695513972,1111.536861285739,531.76452896297383,277.42746325091576,1033.6632394126157,203.64358300220164,574.46500549218797,1024.1290002151986,764.62641548155864,null,{"$f":"T79-T333","v":19.001664357191771},114.98179234856623,{"$f":"V79-V333","v":947.17969638515387},431.46595424362351,1124.5751886686207,538.00212688770955,280.68168739484901,1045.7881092109258,206.03232223081747,581.20348000661136,1036.1420333877229,773.59548333515738,{"$f":"T587*(1+$AZ$587)","v":19.226074013250209},116.33972731620281,958.36588859946266,436.56156716324074,1137.8564216467973,544.3559320062534,283.9965381229822,1058.1388667807068,208.46556395636344,588.06749310548946,1048.378870802032,782.73164599334564,null,null,{"$f":"SUM(G587:R587)","v":14230.106040849321},{"$f":"SUM(T587:AE587)","v":7098.6495384569489},{"$f":"SUM(AF587:AQ587)","v":7182.4845895061262},{"$f":"AW586","v":1.1730000000000001E-2},{"$f":"AX586","v":1.1809999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA587,0)","v":1.1730000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA587,0)","v":1.1809999999999999E-2},585]
[null,689,null,null,"Total",null,{"$f":"SUM(G586:G587)","v":700907.32328386453},{"$f":"SUM(H586:H587)","v":561757.73851252266},719339.5027642874,759206.40720202483,691684.92399165325,672360.14132931735,676650.59338243923,691147.34164417849,641357.54215181293,683089.85478664644,675435.27214728098,662624.3585616824,null,26995.894795032713,{"$f":"SUM(U586:U587)","v":1361078.1072594493},698809.2793816682,{"$f":"SUM(W586:W587)","v":768111.89835850464},699798.38815007545,680246.92578711023,684587.70484281529,699254.49996166467,648880.66612125386,691102.49878329388,683358.12788956857,670396.94228761096,{"$f":"SUM(AF586:AF587)","v":27314.716312562057},1377152.4397061835,707062.21697116573,777183.29987811856,708063.00711412786,688280.64198065607,692672.68563700898,707512.69560621202,656543.94678814593,699264.4192939247,691428.58737994451,678314.33017602761,null,null,{"$f":"SUM(G588:R588)","v":8135560.9997577108},{"$f":"SUM(T588:AE588)","v":8312620.9336180482},{"$f":"SUM(AF588:AQ588)","v":8410792.9868440796},{"$f":"AW586","v":1.1730000000000001E-2},{"$f":"AX586","v":1.1809999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA588,0)","v":1.1730000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA588,0)","v":1.1809999999999999E-2},586]
[null,690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,587]
[null,691,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,588]
[null,692,null,null,"Utah",null,{"$f":"G83-G337","v":150283.15410274244},211106.76435130817,123245.6989891259,168143.38524428545,166480.39930743218,202301.51823908964,187256.24894316544,203124.85828092697,258636.42018426117,197410.12495545612,161259.2915958534,177092.80704710953,null,{"$f":"T83-T337","v":138871.99732696166},139626.1439310484,{"$f":"V83-V337","v":178847.053033909},{"$f":"J591*(1+$AY591)","v":170132.52149172535},168449.8624312391,204694.74519985807,189471.4903681631,205527.82535439034,261696.08903504099,199745.48673367916,163166.98901543234,179187.81495447684,{"$f":"T591*(1+$AZ$591)","v":140539.85001485847},141303.05391966031,180995.00614084626,172175.81307484099,170472.94527903831,207153.12908970838,191747.04296748474,207996.21453689659,264839.05906435184,202144.43002935065,165126.62455350769,181339.86061208011,null,null,{"$f":"SUM(G591:R591)","v":2206340.6712407563},{"$f":"SUM(T591:AE591)","v":2199418.0188759244},{"$f":"SUM(AF591:AQ591)","v":2225833.0292826244},1.183E-2,1.201E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA591,0)","v":1.183E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA591,0)","v":1.201E-2},589]
[null,693,null,null,"Wyoming",null,2416.2310709524877,3213.4174653386754,1853.313275303939,2146.6286675306906,2300.5113298166111,2546.1645801261852,2386.449419379243,2446.5374347526476,2759.8856424413698,3010.2628416477928,2390.1390945681883,2456.5615734619814,null,{"$f":"T84-T338","v":2438.2526730383684},2203.6460689516093,{"$f":"V84-V338","v":1551.3869660910173},2172.0232846675785,2327.7263788483415,2576.285707109078,2414.6811160104994,2475.4799726057713,2792.5350895914512,3045.8742510644861,2418.4144400569298,2485.6226968760366,{"$f":"T592*(1+$AZ$592)","v":2467.5360876415593},2230.1118582397185,1570.0191235537704,2198.1092843164365,2355.6823726583102,2607.2268984514581,2443.6814362137857,2505.2104870767666,2826.0734360174447,3082.4552008197707,2447.4595974820136,2515.4750254655178,null,null,{"$f":"SUM(G592:R592)","v":29926.102395319813},{"$f":"SUM(T592:AE592)","v":28901.928644911168},{"$f":"SUM(AF592:AQ592)","v":29249.040807936552},{"$f":"AW591","v":1.183E-2},{"$f":"AX591","v":1.201E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA592,0)","v":1.183E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA592,0)","v":1.201E-2},590]
[null,694,null,null,"Total",null,{"$f":"SUM(G591:G592)","v":152699.38517369493},{"$f":"SUM(H591:H592)","v":214320.18181664686},125099.01226442984,170290.01391181615,168780.9106372488,204847.68281921581,189642.69836254467,205571.39571567962,261396.30582670253,200420.3877971039,163649.43069042158,179549.36862057151,null,141310.25,{"$f":"SUM(U591:U592)","v":141829.79},180398.44000000003,{"$f":"SUM(W591:W592)","v":172304.54477639293},170777.58881008744,207271.03090696715,191886.1714841736,208003.30532699611,264488.62412463245,202791.36098474366,165585.40345548926,181673.43765135287,{"$f":"SUM(AF591:AF592)","v":143007.38610250002},143533.16577790002,182565.02526440003,174373.92235915741,172828.62765169662,209760.35598815983,194190.72440369852,210501.42502397337,267665.13250036928,205226.88523017042,167574.08415098971,183855.33563754562,null,null,{"$f":"SUM(G593:R593)","v":2236266.7736360766},{"$f":"SUM(T593:AE593)","v":2228319.9475208353},{"$f":"SUM(AF593:AQ593)","v":2255082.0700905607},{"$f":"AW591","v":1.183E-2},{"$f":"AX591","v":1.201E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA593,0)","v":1.183E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA593,0)","v":1.201E-2},591]
[null,695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,592]
[null,696,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,593]
[null,697,null,null,"Utah",null,{"$f":"G88-G342","v":73.707301248316526},-1530.4000542273773,-2099.6385720416215,-1236.9300440244233,-648.11988095414063,13923.053642620682,-759.58497792461253,-1110.7794111557075,-1100.8125875871783,-893.31680642678066,-1781.8878988595977,-1811.2527510876303,null,{"$f":"T88-T342","v":205.07582244876289},103.94242935473721,{"$f":"V88-V342","v":128.48384431574686},{"$f":"J596*(1+$AY596)","v":-1251.6742501491944},-655.8454699351139,14089.01644204072,-768.63923086147383,-1124.0199017366836,-1113.9342736312174,-903.96514275938785,-1803.1280026140041,-1832.8428838805946,{"$f":"T596*(1+$AZ$596)","v":207.54903686749498},105.19597505275534,130.03335947819477,-1266.7694416059937,-663.75496630253133,14258.92998033173,-777.90901998566312,-1137.5755817516279,-1127.3683209712099,-914.86696238106606,-1824.8737263255289,-1854.9469690601945,null,null,{"$f":"SUM(G596:R596)","v":1024.0379595799282},{"$f":"SUM(T596:AE596)","v":5072.4693825922986},{"$f":"SUM(AF596:AQ596)","v":5133.6433633463612},1.192E-2,1.206E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA596,0)","v":1.192E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA596,0)","v":1.206E-2},594]
[null,698,null,null,"Wyoming",null,2.279943381806369,-47.093430999579397,-65.500640825631024,-37.609914989264979,-20.1583892735486,447.22421612918436,-23.458885350389245,-34.315431521940951,-34.172722436217903,-27.597015182323467,-56.571784638136975,-57.233216818448874,null,{"$f":"T89-T343","v":6.3649108189471733},3.2627766144692885,{"$f":"V89-V343","v":3.9729646563011585},-38.058225175937018,-20.398677273689298,452.5551287854442,-23.738515263765883,-34.724471465682484,-34.580061287657621,-27.925971603296762,-57.246120311023567,-57.915436762924777,{"$f":"T597*(1+$AZ$597)","v":6.4416716434236756},3.3021257004397881,4.0208786100561502,-38.517207371558818,-20.644685321609991,458.01294363859665,-24.024801757846898,-35.14324859155861,-34.997096826786773,-28.26275882083252,-57.93650852197451,-58.613896930285648,null,null,{"$f":"SUM(G597:R597)","v":45.792727475509274},{"$f":"SUM(T597:AE597)","v":171.56830173118445},{"$f":"SUM(AF597:AQ597)","v":173.63741545006249},{"$f":"AW596","v":1.192E-2},{"$f":"AX596","v":1.206E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA597,0)","v":1.192E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA597,0)","v":1.206E-2},595]
[null,699,null,null,"Total",null,{"$f":"SUM(G596:G597)","v":75.987244630122888},{"$f":"SUM(H596:H597)","v":-1577.4934852269566},-2165.1392128672524,-1274.5399590136883,-668.27827022768918,14370.277858749867,-783.04386327500174,-1145.0948426776486,-1134.9853100233963,-920.91382160910416,-1838.4596834977347,-1868.4859679060792,null,211.44073326771013,{"$f":"SUM(U596:U597)","v":107.2052059692065},132.45680897204801,{"$f":"SUM(W596:W597)","v":-1289.7324753251314},-676.24414720880316,14541.571570826165,-792.3777461252397,-1158.744373202366,-1148.514334918875,-931.89111436268456,-1860.3741229250277,-1890.7583206435195,{"$f":"SUM(AF596:AF597)","v":213.99070851091867},108.49810075319513,134.05423808825091,-1305.2866489775527,-684.39965162414137,14716.942923970326,-801.93382174351007,-1172.7188303431865,-1162.3654177979965,-943.12972120189863,-1882.8102348475034,-1913.5608659904801,null,null,{"$f":"SUM(G598:R598)","v":1069.8306870554379},{"$f":"SUM(T598:AE598)","v":5244.0376843234826},{"$f":"SUM(AF598:AQ598)","v":5307.2807787964211},{"$f":"AW596","v":1.192E-2},{"$f":"AX596","v":1.206E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA598,0)","v":1.192E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA598,0)","v":1.206E-2},596]
[null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,597]
[null,701,892,"Maintenance of Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,598]
[null,702,null,null,"Utah",null,{"$f":"G93-G347","v":8762.3607099673391},23962.63680143682,649.52639433834702,-11998.890304556116,5640.1176451114006,-17083.302875106601,12240.607571328379,34502.494691793385,6683.9637643107853,47154.868931434328,20480.825821559018,2101.7466862432921,null,{"$f":"T93-T347","v":14255.247535136019},4933.1694498316647,{"$f":"V93-V347","v":7450.2935815699748},{"$f":"J601*(1+$AY601)","v":-12139.87726563465},5706.3890274414589,-17284.031683889101,12384.434710291487,34907.899004421954,6762.5003385414366,47708.938641378678,20721.475524962334,2126.4422098066507,{"$f":"T601*(1+$AZ$601)","v":14424.314770902733},4991.6768395066683,7538.6540634473949,-12283.856210005077,5774.0668013069144,-17489.020299660027,12531.314105955544,35321.906686614398,6842.7035925565378,48274.766653665429,20967.232224688389,2151.6618144149575,null,null,{"$f":"SUM(G601:R601)","v":133096.95583786038},{"$f":"SUM(T601:AE601)","v":127532.8810738579},{"$f":"SUM(AF601:AQ601)","v":129045.42104339386},1.175E-2,1.1860000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA601,0)","v":1.175E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA601,0)","v":1.1860000000000001E-2},599]
[null,703,null,null,"Wyoming",null,202.0432753576606,314.37395275661015,16.145871084568626,-145.8517969145189,564.03357247540862,-452.07058217862323,374.28376796655084,1604.7832280947405,229.38595774608439,729.58959334697738,649.62314931851051,39.50226426075028,null,{"$f":"T94-T348","v":157.62685204385082},233.73056514821474,{"$f":"V94-V348","v":274.53325974514928},-147.5655555282645,570.66096695199462,-457.38241151922199,378.68160224015776,1623.6394310248536,232.08124274960088,738.16227106880433,657.25622132300293,39.966415865814092,{"$f":"T602*(1+$AZ$602)","v":159.49630650909089},236.50260965087256,277.78922420572673,-149.31568301682972,577.42900602004522,-462.80696691983997,383.17276604272604,1642.8957946768082,234.83372628861113,746.9168756036803,665.05128010789372,40.440417557982649,null,null,{"$f":"SUM(G602:R602)","v":4125.8422533147195},{"$f":"SUM(T602:AE602)","v":4301.3908611139568},{"$f":"SUM(AF602:AQ602)","v":4352.4053567267683},{"$f":"AW601","v":1.175E-2},{"$f":"AX601","v":1.1860000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA602,0)","v":1.175E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA602,0)","v":1.1860000000000001E-2},600]
[null,704,null,null,"Total",null,{"$f":"SUM(G601:G602)","v":8964.4039853249997},{"$f":"SUM(H601:H602)","v":24277.01075419343},665.67226542291564,-12144.742101470636,6204.1512175868093,-17535.373457285226,12614.891339294929,36107.277919888125,6913.3497220568697,47884.458524781308,21130.448970877529,2141.2489505040421,null,14412.874387179865,{"$f":"SUM(U601:U602)","v":5166.9000149798794},7724.8268413151236,{"$f":"SUM(W601:W602)","v":-12287.442821162915},6277.0499943934537,-17741.414095408323,12763.116312531645,36531.538435446804,6994.5815812910378,48447.10091244748,21378.731746285335,2166.408625672465,{"$f":"SUM(AF601:AF602)","v":14583.811077411823},5228.1794491575411,7816.4432876531218,-12433.171893021907,6351.4958073269599,-17951.827266579869,12914.48687199827,36964.802481291204,7077.5373188451485,49021.68352926911,21632.283504796284,2192.10223197294,null,null,{"$f":"SUM(G603:R603)","v":137222.79809117509},{"$f":"SUM(T603:AE603)","v":131834.27193497185},{"$f":"SUM(AF603:AQ603)","v":133397.82640012063},{"$f":"AW601","v":1.175E-2},{"$f":"AX601","v":1.1860000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA603,0)","v":1.175E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA603,0)","v":1.1860000000000001E-2},601]
[null,705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,602]
[null,706,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,603]
[null,707,null,null,"Utah",null,{"$f":"G98-G352","v":-36853.725186544121},-26045.726918749297,-21835.513814495549,10241.136206911498,7988.8836708033195,13254.210221503614,26405.026810935582,15487.471567226792,38495.181392109829,13877.707360573142,55929.406203196042,19316.012067578271,null,{"$f":"T98-T352","v":10186.261986815436},10804.044636532108,{"$f":"V98-V352","v":11574.124764722514},{"$f":"J606*(1+$AY606)","v":10356.144166515116},8078.5988344264415,13403.055002291101,26701.55526202239,15661.395872926751,38927.482279143223,14033.554014232379,56557.493434857941,19532.930883097175,{"$f":"T606*(1+$AZ$606)","v":10301.87606036579},10926.670543156746,11705.491080802114,10473.686402805062,8170.2909311971816,13555.179676567104,27004.617914246344,15839.152716084469,39369.3092030115,14192.834852293916,57199.420985343575,19754.629648620328,null,null,{"$f":"SUM(G606:R606)","v":116260.06958104913},{"$f":"SUM(T606:AE606)","v":235816.6411375826},{"$f":"SUM(AF606:AQ606)","v":238493.16001449412},1.123E-2,1.1350000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA606,0)","v":1.123E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA606,0)","v":1.1350000000000001E-2},604]
[null,708,null,null,"Wyoming",null,-792.57507263438652,-1518.0423588064459,-4540.5183129733114,942.96616582232218,816.14011604079587,4485.5354877362879,5376.7407081526017,4998.7988643066819,10717.663208273723,2748.4469244957872,6631.2501417691637,9696.0769402870392,null,{"$f":"T99-T353","v":669.67607404408045},1373.0030280816427,{"$f":"V99-V353","v":2137.0982865779597},953.55567586450695,825.30536954393403,4535.9080512635664,5437.1215063051559,5054.9353755528464,10838.022566102638,2779.3119834578752,6705.7190808612322,9804.9638843264638,{"$f":"T607*(1+$AZ$607)","v":677.27689748448074},1388.5866124503693,2161.3543521306196,964.37853278556906,834.67258548825771,4587.3906076454077,5498.8328354017194,5112.3088920653709,10961.034122227902,2810.8571744701221,6781.8289924290066,9916.2502244135685,null,null,{"$f":"SUM(G607:R607)","v":39562.482812470262},{"$f":"SUM(T607:AE607)","v":51114.620881981893},{"$f":"SUM(AF607:AQ607)","v":51694.771828992394},{"$f":"AW606","v":1.123E-2},{"$f":"AX606","v":1.1350000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA607,0)","v":1.123E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA607,0)","v":1.1350000000000001E-2},605]
[null,709,null,null,"Total",null,{"$f":"SUM(G606:G607)","v":-37646.300259178504},{"$f":"SUM(H606:H607)","v":-27563.769277555744},-26376.032127468861,11184.102372733822,8805.0237868441145,17739.745709239902,31781.767519088186,20486.270431533474,49212.844600383556,16626.154285068929,62560.656344965202,29012.08900786531,null,10855.938060859517,{"$f":"SUM(U606:U607)","v":12177.04766461375},13711.223051300472,{"$f":"SUM(W606:W607)","v":11309.699842379623},8903.9042039703763,17938.963053554668,32138.676768327547,20716.331248479597,49765.504845245858,16812.865997690253,63263.212515719177,29337.894767423641,{"$f":"SUM(AF606:AF607)","v":10979.15295785027},12315.257155607116,13866.845432932734,11438.064935590632,9004.9635166854387,18142.57028421251,32503.450749648066,20951.461608149839,50330.343325239402,17003.692026764038,63981.249977772582,29670.879873033897,null,null,{"$f":"SUM(G608:R608)","v":155822.55239351938},{"$f":"SUM(T608:AE608)","v":286931.26201956446},{"$f":"SUM(AF608:AQ608)","v":290187.93184348656},{"$f":"AW606","v":1.123E-2},{"$f":"AX606","v":1.1350000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA608,0)","v":1.123E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA608,0)","v":1.1350000000000001E-2},606]
[null,710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,607]
[null,711,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,608]
[null,712,null,null,"Utah",null,{"$f":"G103-G357","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T103-T357","v":0},0,{"$f":"I611*(1+$AY611)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T611*(1+$AZ$611)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G611:R611)","v":0},{"$f":"SUM(T611:AE611)","v":0},{"$f":"SUM(AF611:AQ611)","v":0},1.155E-2,1.179E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA611,0)","v":1.155E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA611,0)","v":1.179E-2},609]
[null,713,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T104-T358","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T612*(1+$AZ$612)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G612:R612)","v":0},{"$f":"SUM(T612:AE612)","v":0},{"$f":"SUM(AF612:AQ612)","v":0},{"$f":"AW611","v":1.155E-2},{"$f":"AX611","v":1.179E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA612,0)","v":1.155E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA612,0)","v":1.179E-2},610]
[null,714,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T611:T612)","v":0},0,0,{"$f":"SUM(W611:W612)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF611:AF612)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G613:R613)","v":0},{"$f":"SUM(T613:AE613)","v":0},{"$f":"SUM(AF613:AQ613)","v":0},{"$f":"AW611","v":1.155E-2},{"$f":"AX611","v":1.179E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA613,0)","v":1.155E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA613,0)","v":1.179E-2},611]
[null,715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612]
[null,716,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,613]
[null,717,null,null,"Utah",null,{"$f":"G108-G362","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T108-T362","v":0},0,{"$f":"I616*(1+$AY616)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T616*(1+$AZ$616)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G616:R616)","v":0},{"$f":"SUM(T616:AE616)","v":0},{"$f":"SUM(AF616:AQ616)","v":0},{"$f":"AW611","v":1.155E-2},{"$f":"AX611","v":1.179E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA616,0)","v":1.155E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA616,0)","v":1.179E-2},614]
[null,718,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T109-T363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T617*(1+$AZ$617)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G617:R617)","v":0},{"$f":"SUM(T617:AE617)","v":0},{"$f":"SUM(AF617:AQ617)","v":0},{"$f":"AW616","v":1.155E-2},{"$f":"AX616","v":1.179E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA617,0)","v":1.155E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA617,0)","v":1.179E-2},615]
[null,719,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T616:T617)","v":0},0,0,{"$f":"SUM(W616:W617)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF616:AF617)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G618:R618)","v":0},{"$f":"SUM(T618:AE618)","v":0},{"$f":"SUM(AF618:AQ618)","v":0},{"$f":"AW616","v":1.155E-2},{"$f":"AX616","v":1.179E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA618,0)","v":1.155E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA618,0)","v":1.179E-2},616]
[null,720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,617]
[null,721,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,618]
[null,722,null,"Utah Distribution O&M Expenses",null,null,{"$f":"G526+G531+G536+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G611+G616","v":3336941.3687743233},3017830.4029009356,3157024.705671649,3114976.3417565101,3006515.7683288646,2826944.329811838,3322164.0655051437,3003127.4577862546,3275942.2175353542,3487835.393236889,2600375.6615736242,{"$f":"R526+R531+R536+R541+R546+R551+R556+R561+R566+R571+R576+R581+R586+R591+R596+R601+R606+R611+R616","v":3191122.8886753391},null,{"$f":"T526+T531+T536+T541+T546+T551+T556+T561+T566+T571+T576+T581+T586+T591+T596+T601+T606+T611+T616","v":2222120.4472669265},3598753.2543622255,2947058.7878346033,{"$f":"W526+W531+W536+W541+W546+W551+W556+W561+W566+W571+W576+W581+W586+W591+W596+W601+W606+W611+W616","v":3150997.4828460263},3041380.4995401376,2859651.5650551189,3360613.01727702,3037988.9461287889,3313848.8689467711,3528559.0111926841,2630358.1232765745,3228146.3451466379,{"$f":"AF526+AF531+AF536+AF541+AF546+AF551+AF556+AF561+AF566+AF571+AF576+AF581+AF586+AF591+AF596+AF601+AF606+AF611+AF616","v":2248371.684528789},3641379.7638079762,2981780.6164753227,3188067.3539853748,3077259.2301654746,2893295.5980053567,3400224.1054526572,3073836.462381775,3352936.8886244772,3570280.2561569931,2661256.7108440613,3266337.8912652484,null,null,{"$f":"SUM(G621:R621)","v":37340800.601556726},{"$f":"SUM(T621:AE621)","v":36919476.348873518},{"$f":"SUM(AF621:AQ621)","v":37355026.561693512},null,null,null,null,619]
[null,723,null,"Wyoming Distribution O&M Expenses",null,null,{"$f":"G527+G532+G537+G542+G547+G552+G557+G562+G567+G572+G577+G582+G587+G592+G597+G602+G607+G612+G617","v":175177.00362059084},144473.70500007237,141279.3989036585,135064.48859006492,123469.2547660603,98352.324203562224,133915.83657809449,121260.05937760172,143819.13917159976,147415.02993742854,90699.445634865726,{"$f":"R527+R532+R537+R542+R547+R552+R557+R562+R567+R572+R577+R582+R587+R592+R597+R602+R607+R612+R617","v":153076.19448951731},null,{"$f":"T527+T532+T537+T542+T547+T552+T557+T562+T567+T572+T577+T582+T587+T592+T597+T602+T607+T612+T617","v":115663.83255736202},114493.64090536613,121153.59288121095,136624.74715862647,124901.68937657618,99486.028473196391,135470.45678432117,122666.49019921722,145480.86436052149,149137.07077076676,91744.745687258124,154856.27799911838,{"$f":"AF527+AF532+AF537+AF542+AF547+AF552+AF557+AF562+AF567+AF572+AF577+AF582+AF587+AF592+AF597+AF602+AF607+AF612+AF617","v":117040.52348286549},115859.25485928047,122592.86585771933,138237.59844437707,126383.38124654281,100657.41937434199,137077.23516694529,124118.38805884556,147203.84291592968,150902.63527645275,92828.788273245635,156697.55308961112,null,null,{"$f":"SUM(G622:R622)","v":1608001.8802731163},{"$f":"SUM(T622:AE622)","v":1511679.4371535415},{"$f":"SUM(AF622:AQ622)","v":1529599.4860461573},null,null,null,null,620]
[null,724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,725,null,"System Total Distribution O&M Expenses",null,null,{"$f":"G528+G533+G538+G543+G548+G553+G558+G563+G568+G573+G578+G583+G588+G593+G598+G603+G608+G613+G618","v":3512118.3723949133},3162304.1079010079,3298304.1045753071,3250040.8303465764,3129985.0230949251,2925296.6540153995,3456079.9020832381,3124387.517163856,3419761.3567069541,3635250.4231743179,2691075.1072084904,{"$f":"R528+R533+R538+R543+R548+R553+R558+R563+R568+R573+R578+R583+R588+R593+R598+R603+R608+R613+R618","v":3344199.0831648568},null,{"$f":"T528+T533+T538+T543+T548+T553+T558+T563+T568+T573+T578+T583+T588+T593+T598+T603+T608+T613+T618","v":2337784.2798242886},3713246.8952675909,3068212.3807158149,{"$f":"W528+W533+W538+W543+W548+W553+W558+W563+W568+W573+W578+W583+W588+W593+W598+W603+W608+W613+W618","v":3287622.2300046529},3166282.1889167139,2959137.5935283154,3496083.4740613406,3160655.436328005,3459329.7333072927,3677696.0819634506,2722102.868963832,3383002.6231457563,{"$f":"AF528+AF533+AF538+AF543+AF548+AF553+AF558+AF563+AF568+AF573+AF578+AF583+AF588+AF593+AF598+AF603+AF608+AF613+AF618","v":2365412.2080116551},3757239.0186672569,3104373.4823330422,3326304.9524297509,3203642.6114120171,2993953.0173796988,3537301.3406196032,3197954.8504406223,3500140.7315404071,3721182.8914334453,2754085.4991173064,3423035.4443548596,null,null,{"$f":"SUM(G624:R624)","v":38948802.481829837},{"$f":"SUM(T624:AE624)","v":38431155.786027052},{"$f":"SUM(AF624:AQ624)","v":38884626.047739662},null,null,null,null,622]
[null,726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,623]
[null,727,"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,null,624]
[null,728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,729,901,"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,null,626]
[null,730,null,null,"Utah",null,{"$f":"G121-G375","v":-4988.4382156720822},26260.203162884151,-13542.182563447379,-4832.4334852655011,-2101.7436920529872,-3926.3173361223598,-2579.1699395049363,-5266.2331302996026,-1418.7629356339457,76515.783599970571,-5274.6218704869825,-626.27411652999581,null,{"$f":"T121-T375","v":16377.058300757883},-27287.32447305409,{"$f":"V121-V375","v":9842.5914001749625},{"$f":"J629*(1+$AY629)","v":-4888.7796597036968},-2126.2500235023249,-3972.0981962615465,-2609.243060999564,-5327.6374085988964,-1435.3057114634375,77407.957636746229,-5336.1239614968608,-633.57647272873555,{"$f":"T629*(1+$AZ$629)","v":16577.18595319314},-27620.775578114808,9962.8678670850986,-4948.5205471452755,-2152.2327987895233,-4020.6372362198622,-2641.1280112049785,-5392.741137731974,-1452.8451472575207,78353.882879067256,-5401.331396306352,-641.31877722548063,null,null,{"$f":"SUM(G629:R629)","v":58219.80947783895},{"$f":"SUM(T629:AE629)","v":50011.268369869918},{"$f":"SUM(AF629:AQ629)","v":50622.406069349709},1.166E-2,1.222E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA629,0)","v":1.166E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA629,0)","v":1.222E-2},627]
[null,731,null,null,"Wyoming",null,-56.602897869556955,260.30395476006788,-152.42052247209176,-55.556981178353908,-23.431660161621949,-42.204548645855311,-29.089594621937749,-64.054425331322818,-16.8565544691578,815.30559509836348,-62.694798976405764,-8.3058684419072506,null,{"$f":"T122-T376","v":510.01422881422741},-852.52423497169957,{"$f":"V122-V376","v":69.209490586639163},-56.204775578893518,-23.704873319106461,-42.696653683065982,-29.428779295229543,-64.801299930686042,-17.053101894268181,824.81205833721037,-63.425820332470657,-8.4027148679398884,{"$f":"T630*(1+$AZ$630)","v":516.24660269033723},-862.94208112305364,70.055230561607885,-56.891597936467591,-23.994546871065939,-43.218406791073043,-29.788398978217245,-65.593171815839014,-17.261490799416137,834.89126169009103,-64.200883856933444,-8.5053960436261136,null,null,{"$f":"SUM(G630:R630)","v":564.3916976902201},{"$f":"SUM(T630:AE630)","v":245.79352386471709},{"$f":"SUM(AF630:AQ630)","v":248.79712072634405},{"$f":"AW629","v":1.166E-2},{"$f":"AX629","v":1.222E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA630,0)","v":1.166E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA630,0)","v":1.222E-2},628]
[null,732,null,null,"Total",null,{"$f":"SUM(G629:G630)","v":-5045.0411135416389},{"$f":"SUM(H629:H630)","v":26520.507117644218},-13694.603085919471,-4887.9904664438545,-2125.1753522146091,-3968.5218847682154,-2608.2595341268743,-5330.2875556309255,-1435.6194901031035,77331.08919506894,-5337.3166694633883,-634.57998497190306,null,16887.07252957212,{"$f":"SUM(U629:U630)","v":-28139.848708025791},9911.8008907616022,{"$f":"SUM(W629:W630)","v":-4944.9844352825903},-2149.9548968214312,-4014.7948499446125,-2638.6718402947936,-5392.4387085295821,-1452.3588133577057,78232.769695083436,-5399.5497818293316,-641.97918759667539,{"$f":"SUM(AF629:AF630)","v":17093.432555883479},-28483.71765923786,10032.923097646706,-5005.4121450817429,-2176.227345660589,-4063.8556430109352,-2670.9164101831957,-5458.3343095478131,-1470.1066380569368,79188.774140757349,-5465.5322801632856,-649.82417326910672,null,null,{"$f":"SUM(G631:R631)","v":58784.201175529168},{"$f":"SUM(T631:AE631)","v":50257.061893734644},{"$f":"SUM(AF631:AQ631)","v":50871.203190076063},{"$f":"AW629","v":1.166E-2},{"$f":"AX629","v":1.222E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA631,0)","v":1.166E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA631,0)","v":1.222E-2},629]
[null,733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630]
[null,734,902,"Meter Reading Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,631]
[null,735,null,null,"Utah",null,{"$f":"G126-G380","v":19445.414144345981},12.189108556558494,37049.442231238296,8932.1660091704689,-59473.715696469342,-1608.9907769667334,-6843.0572535937827,-10907.243666254886,-10705.697770509229,125480.2685037622,-2710.795669808489,-2099.7658952001657,null,{"$f":"T126-T380","v":10159.566427716214},5020.0135738323297,{"$f":"V126-V380","v":10064.187793646721},{"$f":"J634*(1+$AY634)","v":9033.6354150346451},-60149.337106781233,-1627.2689121930755,-6920.7943839946083,-11031.149954303542,-10827.314497182213,126905.72435396495,-2741.5903086175135,-2123.6192357696395,{"$f":"T634*(1+$AZ$634)","v":10278.636546249048},5078.8481329176448,10182.14007458826,9139.5096220988507,-60854.287337672708,-1646.3405038439782,-7001.9060941750249,-11160.43503176798,-10954.210623089188,128393.05944339342,-2773.7217470345108,-2148.5080532128595,null,null,{"$f":"SUM(G634:R634)","v":96570.213268270876},{"$f":"SUM(T634:AE634)","v":65762.053165353049},{"$f":"SUM(AF634:AQ634)","v":66532.784428450977},1.136E-2,1.172E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA634,0)","v":1.136E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA634,0)","v":1.172E-2},632]
[null,736,null,null,"Wyoming",null,613.91504197378663,0.38331905621907936,1129.1524531779014,276.45309526562232,-2437.5173021266442,-51.232342022071407,-220.44866529641376,-347.8146200995734,-340.26396991859929,3991.9809889917592,-85.682285149556265,-67.015332099960688,null,{"$f":"T127-T381","v":320.63082987035568},160.11147861423615,{"$f":"V127-V381","v":320.30702421020578},279.59360242783981,-2465.2074986788029,-51.814341427442137,-222.95296213418104,-351.76579418390457,-344.12936861687461,4037.3298930267056,-86.655635908855231,-67.776626272616241,{"$f":"T635*(1+$AZ$635)","v":324.38862319643624},161.98798514359498,324.06102253394937,282.87043944829406,-2494.0997305633182,-52.421605508971759,-225.56597085039363,-355.88848929173992,-348.16256481706438,4084.6473993729783,-87.671239961707016,-68.570968332531294,null,null,{"$f":"SUM(G635:R635)","v":2461.9103817524697},{"$f":"SUM(T635:AE635)","v":1527.6706009266666},{"$f":"SUM(AF635:AQ635)","v":1545.5749003695271},{"$f":"AW634","v":1.136E-2},{"$f":"AX634","v":1.172E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA635,0)","v":1.136E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA635,0)","v":1.172E-2},633]
[null,737,null,null,"Total",null,{"$f":"SUM(G634:G635)","v":20059.329186319766},{"$f":"SUM(H634:H635)","v":12.572427612777574},38178.594684416195,9208.6191044360912,-61911.232998595988,-1660.2231189888048,-7063.505918890196,-11255.058286354459,-11045.961740427829,129472.24949275395,-2796.4779549580453,-2166.7812273001264,null,10480.197257586566,{"$f":"SUM(U634:U635)","v":5180.1250524465659},10384.494817856927,{"$f":"SUM(W634:W635)","v":9313.229017462485},-62614.544605460032,-1679.0832536205176,-7143.7473461287891,-11382.915748487447,-11171.443865799087,130943.05424699165,-2828.2459445263689,-2191.3958620422559,{"$f":"SUM(AF634:AF635)","v":10603.025169445486},5240.8361180612401,10506.20109712221,9422.3800615471446,-63348.387068236028,-1698.7621093529499,-7227.4720650254185,-11516.323521059719,-11302.373187906252,132477.70684276641,-2861.392986996218,-2217.0790215453908,null,null,{"$f":"SUM(G636:R636)","v":99032.123650023321},{"$f":"SUM(T636:AE636)","v":67289.723766279712},{"$f":"SUM(AF636:AQ636)","v":68078.359328820516},{"$f":"AW634","v":1.136E-2},{"$f":"AX634","v":1.172E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA636,0)","v":1.136E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA636,0)","v":1.172E-2},634]
[null,738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,635]
[null,739,9031,"Customer Records Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,636]
[null,740,null,null,"Utah",null,{"$f":"G131-G385","v":-61573.845827316632},73320.91464513354,-87569.821621731855,7834.6834009521408,-20664.341300389846,-32681.44091127452,-38034.654940372566,-12397.95521381346,21077.252800528193,105055.02481114469,-21908.73703909351,49101.518389720935,null,{"$f":"T131-T385","v":8334.3330302910181},55820.399438746157,{"$f":"V131-V385","v":92075.916952013969},{"$f":"J639*(1+$AY639)","v":7927.7594397554512},-20909.833675038473,-33069.696429300457,-38486.506641064188,-12545.242921753563,21327.650563798466,106303.07850590107,-22169.012835117937,49684.844428190816,{"$f":"T639*(1+$AZ$639)","v":8437.3453865454139},56510.339575809056,93213.975285540859,8025.7465464308279,-21168.279219261949,-33478.437877166609,-38962.19986314774,-12700.302124266436,21591.260324767012,107616.98455623399,-22443.021833759994,50298.949105323249,null,null,{"$f":"SUM(G639:R639)","v":-18441.402806512895},{"$f":"SUM(T639:AE639)","v":214293.68985642234},{"$f":"SUM(AF639:AQ639)","v":216942.35986304772},1.188E-2,1.2359999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA639,0)","v":1.188E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA639,0)","v":1.2359999999999999E-2},637]
[null,741,null,null,"Wyoming",null,-1890.5627890324722,2344.4081931011169,-2728.428778365058,236.10741554736524,-615.99381166751482,-920.00066048414737,-1070.8726870689134,-348.64923641045971,593.51806249894798,2957.4762560858399,-616.51489066722934,1383.0131233924403,null,{"$f":"T132-T386","v":234.67153312616574},1570.9371954773524,{"$f":"V132-V386","v":2590.900478460193},238.91237164406792,-623.31181815012485,-930.93026833069894,-1083.5946545912918,-352.79118933901594,600.5690570814354,2992.6110740081394,-623.83908756835592,1399.4433192983424,{"$f":"T640*(1+$AZ$640)","v":237.57207327560513},1590.3539792134522,2622.924008373961,241.86532855758858,-631.01595222246033,-942.43656644726627,-1096.9878845220401,-357.15168843924613,607.99209062696195,3029.59974688288,-631.54973869070079,1416.7404387248698,null,null,{"$f":"SUM(G640:R640)","v":-676.49980307008445},{"$f":"SUM(T640:AE640)","v":6013.5780111162085},{"$f":"SUM(AF640:AQ640)","v":6087.905835333605},{"$f":"AW639","v":1.188E-2},{"$f":"AX639","v":1.2359999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA640,0)","v":1.188E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA640,0)","v":1.2359999999999999E-2},638]
[null,742,null,null,"Total",null,{"$f":"SUM(G639:G640)","v":-63464.408616349101},{"$f":"SUM(H639:H640)","v":75665.322838234657},-90298.250400096906,8070.790816499506,-21280.335112057361,-33601.441571758667,-39105.527627441479,-12746.60445022392,21670.770863027141,108012.50106723052,-22525.25192976074,50484.531513113376,null,8569.0045634171693,{"$f":"SUM(U639:U640)","v":57391.336634223509},94666.817430474155,{"$f":"SUM(W639:W640)","v":8166.6718113995194},-21533.145493188596,-34000.626697631153,-39570.101295655477,-12898.034111092578,21928.219620879903,109295.6895799092,-22792.851922686292,51084.287747489157,{"$f":"SUM(AF639:AF640)","v":8674.9174598210193},58100.69355502251,95836.899293914816,8267.6118749884172,-21799.295171484409,-34420.874443613873,-40059.187747669777,-13057.453812705682,22199.252415393974,110646.58430311688,-23074.571572450695,51715.689544048117,null,null,{"$f":"SUM(G641:R641)","v":-19117.902609582983},{"$f":"SUM(T641:AE641)","v":220307.26786753855},{"$f":"SUM(AF641:AQ641)","v":223030.26569838129},{"$f":"AW639","v":1.188E-2},{"$f":"AX639","v":1.2359999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA641,0)","v":1.188E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA641,0)","v":1.2359999999999999E-2},639]
[null,743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,640]
[null,744,9032,"Collection Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,641]
[null,745,null,null,"Utah",null,{"$f":"G136-G390","v":55575.273068299641},29506.266049468035,56544.587649874244,49831.821770163384,5132.2895912557105,48626.775859168229,32216.662897022656,25913.606667499378,29857.256484146048,66883.067760222169,188508.8012014479,97696.537804958745,null,{"$f":"T136-T390","v":65652.714433256522},41451.590367780926,{"$f":"V136-V390","v":61700.939452020481},{"$f":"J644*(1+$AY644)","v":50423.823812792922},5193.2611915998277,49204.46195637514,32599.396852239282,26221.460314709268,30211.960691177701,67677.638605213608,190748.2857597211,98857.172674081638,{"$f":"T644*(1+$AZ$644)","v":66464.181983651564},41963.932024726695,62463.563063647453,51047.062275119039,5257.4498999280013,49812.629106155931,33002.325397332956,26545.557564199073,30585.380525320656,68514.134218374049,193105.93457171123,100079.04732833328,null,null,{"$f":"SUM(G644:R644)","v":686292.94680352614},{"$f":"SUM(T644:AE644)","v":719942.70611096837},{"$f":"SUM(AF644:AQ644)","v":728841.19795849989},{"$f":"AW639","v":1.188E-2},{"$f":"AX639","v":1.2359999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA644,0)","v":1.188E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA644,0)","v":1.2359999999999999E-2},642]
[null,746,null,null,"Wyoming",null,2982.883127617451,1248.0633706578687,4841.308483897712,1289.3329710889582,137.28519398562787,1381.3955593221658,901.20661199300275,841.78608869886602,863.46689494728525,1858.0832122633331,6785.119046637451,2619.6318141813435,null,{"$f":"T137-T391","v":3173.4137284235521},2936.6461698107205,{"$f":"V137-V391","v":4049.3691253868346},1304.6502467854948,138.91614209017712,1397.8065385669129,911.91294654347951,851.78650743260846,873.72488165925893,1880.1572408250213,6865.7262609115032,2650.7530401338176,{"$f":"T645*(1+$AZ$645)","v":3212.6371221068671},2972.9431164695807,4099.4193277766153,1320.7757238357635,140.63314560641169,1415.0834273835999,923.18419056275684,862.31458866447542,884.52412119656731,1903.3959843216185,6950.5866374963689,2683.5163477098713,null,null,{"$f":"SUM(G645:R645)","v":25749.562375291061},{"$f":"SUM(T645:AE645)","v":27034.862828569381},{"$f":"SUM(AF645:AQ645)","v":27369.013733130501},{"$f":"AW644","v":1.188E-2},{"$f":"AX644","v":1.2359999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA645,0)","v":1.188E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA645,0)","v":1.2359999999999999E-2},643]
[null,747,null,null,"Total",null,{"$f":"SUM(G644:G645)","v":58558.156195917094},{"$f":"SUM(H644:H645)","v":30754.329420125905},61385.896133771952,51121.154741252343,5269.5747852413388,50008.171418490398,33117.869509015662,26755.392756198245,30720.723379093331,68741.150972485499,195293.92024808534,100316.16961914008,null,68826.12816168007,{"$f":"SUM(U644:U645)","v":44388.236537591649},65750.308577407312,{"$f":"SUM(W644:W645)","v":51728.474059578417},5332.1773336900051,50602.268494942051,33511.309798782764,27073.246822141875,31085.685572836959,69557.795846038629,197614.0120206326,101507.92571421545,{"$f":"SUM(AF644:AF645)","v":69676.819105758434},44936.875141196273,66562.98239142407,52367.837998954805,5398.083045534413,51227.712533539532,33925.509587895715,27407.872152863547,31469.904646517221,70417.530202695663,200056.5212092076,102762.56367604315,null,null,{"$f":"SUM(G646:R646)","v":712042.50917881716},{"$f":"SUM(T646:AE646)","v":746977.56893953774},{"$f":"SUM(AF646:AQ646)","v":756210.21169163042},{"$f":"AW644","v":1.188E-2},{"$f":"AX644","v":1.2359999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA646,0)","v":1.188E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA646,0)","v":1.2359999999999999E-2},644]
[null,748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,645]
[null,749,9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,646]
[null,750,null,null,"Utah",null,{"$f":"G141-G395","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T141-T395","v":0},0,{"$f":"I649*(1+$AY649)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T649*(1+$AZ$649)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G649:R649)","v":0},{"$f":"SUM(T649:AE649)","v":0},{"$f":"SUM(AF649:AQ649)","v":0},{"$f":"AW644","v":1.188E-2},{"$f":"AX644","v":1.2359999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA649,0)","v":1.188E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA649,0)","v":1.2359999999999999E-2},647]
[null,751,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T142-T396","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T650*(1+$AZ650)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G650:R650)","v":0},{"$f":"SUM(T650:AE650)","v":0},{"$f":"SUM(AF650:AQ650)","v":0},{"$f":"AW649","v":1.188E-2},{"$f":"AX649","v":1.2359999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA650,0)","v":1.188E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA650,0)","v":1.2359999999999999E-2},648]
[null,752,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T649:T650)","v":0},0,0,{"$f":"SUM(W649:W650)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF649:AF650)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G651:R651)","v":0},{"$f":"SUM(T651:AE651)","v":0},{"$f":"SUM(AF651:AQ651)","v":0},{"$f":"AW649","v":1.188E-2},{"$f":"AX649","v":1.2359999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA651,0)","v":1.188E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA651,0)","v":1.2359999999999999E-2},649]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,650]
[null,754,904,"Uncollectible Accounts - DNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651]
[null,755,null,null,"Utah",null,{"$f":"G146-G400","v":112184.15999999997},93485.26999999999,78226.749999999985,38161.379999999997,35247.769999999997,639780.37999999977,62875.42,63865.44999999999,68106.41,120413.35,181640.83000000005,271994.26,null,{"$f":"T146-T400","v":299113.99999999988},163572.56999999995,{"$f":"V146-V400","v":42296.739999999991},{"$f":"J654*(1+$AY654)","v":38161.379999999997},35247.769999999997,639780.37999999977,62875.42,63865.44999999999,68106.41,120413.35,181640.83000000005,271994.26,{"$f":"T654*(1+$AZ654)","v":299113.99999999988},163572.56999999995,42296.739999999991,38161.379999999997,35247.769999999997,639780.37999999977,62875.42,63865.44999999999,68106.41,120413.35,181640.83000000005,271994.26,null,null,{"$f":"SUM(G654:R654)","v":1765981.4299999997},{"$f":"SUM(T654:AE654)","v":1987068.5599999996},{"$f":"SUM(AF654:AQ654)","v":1987068.5599999996},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA654,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA654,0)","v":0},652]
[null,756,null,null,"Wyoming",null,11919.77,12432.39,9477.8799999999992,6726.71,4484.07,37982.83,3714.56,3912.12,5705.65,9488.66,17485.91,22044.45,null,{"$f":"T147-T401","v":23930.46},20680.54,{"$f":"V147-V401","v":18439.75},6726.71,4484.07,37982.83,3714.56,3912.12,5705.65,9488.66,17485.91,22044.45,23930.46,20680.54,18439.75,6726.71,4484.07,37982.83,3714.56,3912.12,5705.65,9488.66,17485.91,22044.45,null,null,{"$f":"SUM(G655:R655)","v":145375},{"$f":"SUM(T655:AE655)","v":174595.71},{"$f":"SUM(AF655:AQ655)","v":174595.71},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA655,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA655,0)","v":0},653]
[null,757,null,null,"Total",null,124103.92999999998,105917.65999999999,87704.62999999999,44888.09,39731.839999999997,677763.20999999973,66589.98,67777.569999999992,73812.06,129902.01000000001,199126.74000000005,294038.71000000002,null,{"$f":"SUM(T654:T655)","v":323044.4599999999},184253.10999999996,60736.489999999991,{"$f":"SUM(W654:W655)","v":44888.09},39731.839999999997,677763.20999999973,66589.98,67777.569999999992,73812.06,129902.01000000001,199126.74000000005,294038.71000000002,{"$f":"SUM(AF654:AF655)","v":323044.4599999999},184253.10999999996,60736.489999999991,44888.09,39731.839999999997,677763.20999999973,66589.98,67777.569999999992,73812.06,129902.01000000001,199126.74000000005,294038.71000000002,null,null,{"$f":"SUM(G656:R656)","v":1911356.4299999997},{"$f":"SUM(T656:AE656)","v":2161664.2699999996},{"$f":"SUM(AF656:AQ656)","v":2161664.2699999996},{"$f":"AW654","v":0},{"$f":"AX654","v":0},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA656,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA656,0)","v":0},654]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,655]
[null,754,904,"Uncollectible Accounts - SNG",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,656]
[null,755,null,null,"Utah",null,{"$f":"G151-G405","v":34637.01},31029.25,21750.7,5049.75,3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,null,{"$f":"T151-T405","v":90374.53},90374.53,{"$f":"V151-V405","v":90374.53},{"$f":"J659*(1+$AY659)","v":5049.75},3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,{"$f":"T659*(1+$AZ659)","v":90374.53},90374.53,90374.53,5049.75,3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,null,null,{"$f":"SUM(G659:R659)","v":433659.16},{"$f":"SUM(T659:AE659)","v":617365.78999999992},{"$f":"SUM(AF659:AQ659)","v":617365.78999999992},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA659,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA659,0)","v":0},657]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T152-T406","v":0},0,{"$f":"V152-V406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G660:R660)","v":0},{"$f":"SUM(T660:AE660)","v":0},{"$f":"SUM(AF660:AQ660)","v":0},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA660,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA660,0)","v":0},658]
[null,757,null,null,"Total",null,34637.01,31029.25,21750.7,5049.75,3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,null,{"$f":"SUM(T659:T660)","v":90374.53},90374.53,90374.53,{"$f":"SUM(W659:W660)","v":5049.75},3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,{"$f":"SUM(AF659:AF660)","v":90374.53},90374.53,90374.53,5049.75,3487.62,161115.09,5438.72,5524.33,6512.96,15918.490000000002,52301.229999999996,90894.010000000009,null,null,{"$f":"SUM(G661:R661)","v":433659.16},{"$f":"SUM(T661:AE661)","v":617365.78999999992},{"$f":"SUM(AF661:AQ661)","v":617365.78999999992},{"$f":"AW659","v":0},{"$f":"AX659","v":0},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA661,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA661,0)","v":0},659]
[null,753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,660]
[null,754,904,"Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,661]
[null,755,null,null,"Utah",null,{"$f":"G156-G410","v":134195.63},120233.97,84314.52,49279.4,28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,null,{"$f":"T156-T410","v":388650.30000000005},388650.30000000005,{"$f":"V156-V410","v":388650.30000000005},{"$f":"J664*(1+$AY664)","v":49279.4},28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,{"$f":"T664*(1+$AZ664)","v":388650.30000000005},388650.30000000005,388650.30000000005,49279.4,28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,null,null,{"$f":"SUM(G664:R664)","v":2032632.8699999996},{"$f":"SUM(T664:AE664)","v":2859839.65},{"$f":"SUM(AF664:AQ664)","v":2859839.65},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA664,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA664,0)","v":0},662]
[null,756,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T157-T411","v":0},0,{"$f":"V157-V411","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G665:R665)","v":0},{"$f":"SUM(T665:AE665)","v":0},{"$f":"SUM(AF665:AQ665)","v":0},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA665,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA665,0)","v":0},663]
[null,757,null,null,"Total",null,134195.63,120233.97,84314.52,49279.4,28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,null,{"$f":"SUM(T664:T665)","v":388650.30000000005},388650.30000000005,388650.30000000005,{"$f":"SUM(W664:W665)","v":49279.4},28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,{"$f":"SUM(AF664:AF665)","v":388650.30000000005},388650.30000000005,388650.30000000005,49279.4,28544.5,726145.69000000006,44464.67,45081.65,54092.759999999995,137274.65,217739.27,391266.16000000003,null,null,{"$f":"SUM(G666:R666)","v":2032632.8699999996},{"$f":"SUM(T666:AE666)","v":2859839.65},{"$f":"SUM(AF666:AQ666)","v":2859839.65},{"$f":"AW664","v":0},{"$f":"AX664","v":0},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA666,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA666,0)","v":0},664]
[null,758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,665]
[null,759,905,"Miscellaneous Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,666]
[null,760,null,null,"Utah",null,{"$f":"G161-G415","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"G669*(1+$AY669)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T669*(1+$AZ$669)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G669:R669)","v":0},{"$f":"SUM(T669:AE669)","v":0},{"$f":"SUM(AF669:AQ669)","v":0},1.026E-2,1.0240000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA669,0)","v":1.026E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA669,0)","v":1.0240000000000001E-2},667]
[null,761,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"T670*(1+$AZ$670)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G670:R670)","v":0},{"$f":"SUM(T670:AE670)","v":0},{"$f":"SUM(AF670:AQ670)","v":0},{"$f":"AW669","v":1.026E-2},{"$f":"AX669","v":1.0240000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA670,0)","v":1.026E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA670,0)","v":1.0240000000000001E-2},668]
[null,762,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T669:T670)","v":0},0,0,{"$f":"SUM(W669:W670)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF669:AF670)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G671:R671)","v":0},{"$f":"SUM(T671:AE671)","v":0},{"$f":"SUM(AF671:AQ671)","v":0},{"$f":"AW669","v":1.026E-2},{"$f":"AX669","v":1.0240000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA671,0)","v":1.026E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA671,0)","v":1.0240000000000001E-2},669]
[null,763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,670]
[null,764,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,671]
[null,765,null,"Utah Customer Accounts Expenses",null,null,{"$f":"G669+G664+G659+G654+G649+G644+G639+G634+G629","v":289475.20316965686},{"$f":"H669+H664+H659+H654+H649+H644+H639+H634+H629","v":373848.06296604226},176773.99569593329,154256.76769502051,-9827.6210976564616,1537451.1868348045,97538.590763551358,111813.60465713142,167522.17857853108,647540.63467509975,610295.97662205889,898226.44618294958,null,{"$f":"T669+T664+T659+T654+T649+T644+T639+T634+T629","v":878662.50219202158},717602.07890730537,695005.2055978562,{"$f":"W669+W664+W659+W654+W649+W644+W639+W634+W629","v":154986.96900787935},-10712.269613722208,1537576.5584186197,97361.662766180903,111788.86003005324,167989.12104633052,651900.88910182577,612182.88865448872,899939.25139377418,{"$f":"AF669+AF664+AF659+AF654+AF649+AF644+AF639+AF634+AF629","v":879896.17986963911},718529.74415533862,697144.11629086186,155754.32789650344,-11637.459455796179,1537708.3734889252,97175.901428805213,111763.50927043268,168481.71507974094,656484.55109706859,614169.18959461048,{"$f":"AQ669+AQ664+AQ659+AQ654+AQ649+AQ644+AQ639+AQ634+AQ629","v":901742.59960321826},null,null,{"$f":"SUM(G674:R674)","v":5054915.0267431224},{"$f":"SUM(T674:AE674)","v":6514283.7175026145},{"$f":"SUM(AF674:AQ674)","v":6527212.7483193483},null,null,null,null,672]
[null,766,null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"G670+G665+G660+G655+G650+G645+G640+G635+G630","v":13569.402482689209},{"$f":"H670+H665+H660+H655+H650+H645+H640+H635+H630","v":16285.548837575272},12567.491636238463,8473.0465007235925,1544.412420029847,38350.788008170101,3295.355665005738,3993.3878068575104,6805.5144330584753,19111.506052439297,23506.137071844259,25971.773737031916,null,{"$f":"T670+T665+T660+T655+T650+T645+T640+T635+T630","v":28169.190320234298},24495.710608930607,25469.536118643875,8493.6614452785088,1510.7619519421428,38355.195275125705,3290.4965505227765,3994.5482239790017,6818.7614682295516,19223.570266197075,23577.715717101823,26018.467018291605,{"$f":"AF670+AF665+AF660+AF655+AF650+AF645+AF640+AF635+AF630","v":28221.304421269244},24542.882999703575,25556.209589246133,8515.3298939051783,1475.592915949567,38359.836848636296,3285.4019362121057,3995.8012391176503,6832.7421562070485,19341.194392267567,23653.074774987028,26067.630422058581,null,null,{"$f":"SUM(G675:R675)","v":173474.36465166367},{"$f":"SUM(T675:AE675)","v":209417.61496447699},{"$f":"SUM(AF675:AQ675)","v":209847.00158955995},null,null,null,null,673]
[null,767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,674]
[null,768,null,"System Total Customer Accounts Exp",null,null,{"$f":"G631+G636+G641+G646+G651++G656+G661+G666+G671","v":303044.6056523461},{"$f":"H631+H636+H641+H646+H651++H656+H661+H666+H671","v":390133.61180361756},{"$f":"I631+I636+I641+I646+I651++I656+I661+I666+I671","v":189341.48733217176},162729.81419574408,-8283.2086776266297,1575801.9748429745,100833.9464285571,115806.99246398892,174327.69301158952,666652.14072753896,633802.1136939032,{"$f":"R631+R636+R641+R646+R651++R656+R661+R666+R671","v":924198.21991998155},null,{"$f":"T631+T636+T641+T646+T651++T656+T661+T666+T671","v":906831.69251225586},742097.78951623593,720474.74171650002,{"$f":"W631+W636+W641+W646+W651++W656+W661+W666+W671","v":163480.63045315782},-9201.5076617800587,1575931.7536937455,100652.15931670371,115783.40825403226,174807.88251456007,671124.45936802297,635760.60437159066,925957.71841206576,{"$f":"AF631+AF636+AF641+AF646+AF651++AF656+AF661+AF666+AF671","v":908117.48429090832},743072.62715504214,722700.32588010782,164269.65779040862,-10161.866539846618,1576068.2103375616,100461.30336501732,115759.31050955033,175314.45723594801,675825.74548933632,637822.26436959743,927810.23002527689,null,null,{"$f":"SUM(G677:R677)","v":5228389.3913947865},{"$f":"SUM(T677:AE677)","v":6723701.3324670903},{"$f":"SUM(AF677:AQ677)","v":6737059.7499089083},null,null,null,null,675]
[null,769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU677/AT677","v":1.2859985798941032},null,null,null,null,null,676]
[null,770,"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,null,677]
[null,771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,678]
[null,772,907,"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,null,679]
[null,773,null,null,"Utah",null,{"$f":"G174-G428","v":-12940.251478052825},1487.5968965914435,-29860.912680978799,-15358.100007411176,38160.133182391357,-6387.5288945516731,2535.5974147576198,3816.4580459239878,6078.4790716383432,48734.918123493822,6885.5170305044376,-10411.935394180673,null,{"$f":"T174-T428","v":1450.7275292670893},2632.3782732890468,{"$f":"V174-V428","v":3232.5278555790064},{"$f":"J682*(1+$AY682)","v":-15537.17545349759},38605.080335298044,-6462.0074814621457,2565.1624806136938,3860.9579467394615,6149.3541376136463,49303.167268813762,6965.8021590801191,-10533.33856087682,{"$f":"T682*(1+$AZ$682)","v":1468.4554196747329},2664.5459357886389,3272.0293459741815,-15727.03973753933,39076.834416995385,-6540.9732128856122,2596.508766126793,3908.1388528486173,6224.4992451752842,49905.651972838663,7050.9242614640771,-10662.055958090734,null,null,{"$f":"SUM(G682:R682)","v":32739.971310125864},{"$f":"SUM(T682:AE682)","v":82232.636490457327},{"$f":"SUM(AF682:AQ682)","v":83237.519308370713},1.166E-2,1.222E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA682,0)","v":1.166E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA682,0)","v":1.222E-2},680]
[null,774,null,null,"Wyoming",null,-361.25081239308406,41.501253285806456,-813.81707086725248,-433.54062248046569,1066.852820633751,-180.06109187296124,71.472004038649857,107.54622708142824,171.28215982505139,1373.3216434590076,194.11505661141337,-293.39859616443016,null,{"$f":"T175-T429","v":40.911294821549404},74.221490217041037,{"$f":"V175-V429","v":91.090060436586782},-438.5957061385879,1079.2923245223406,-182.16060420419998,72.305367605740514,108.80021608919769,173.27930980861149,1389.3345738217397,196.37843817150244,-296.8196237957074,{"$f":"T683*(1+$AZ$683)","v":41.411230844268736},75.128476827493273,92.203180975121867,-443.95534566760142,1092.4812767280034,-184.38660678757529,73.188939197882661,110.12975472980767,175.3967829744727,1406.3122423138411,198.77818268595817,-300.44675959849093,null,null,{"$f":"SUM(G683:R683)","v":944.0229711569142},{"$f":"SUM(T683:AE683)","v":2308.0371413558141},{"$f":"SUM(AF683:AQ683)","v":2336.2413552231819},{"$f":"AW682","v":1.166E-2},{"$f":"AX682","v":1.222E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA683,0)","v":1.166E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA683,0)","v":1.222E-2},681]
[null,775,null,null,"Total",null,{"$f":"SUM(G682:G683)","v":-13301.502290445909},{"$f":"SUM(H682:H683)","v":1529.0981498772499},-30674.729751846051,-15791.640629891643,39226.986003025107,-6567.5899864246348,2607.0694187962699,3924.0042730054161,6249.7612314633943,50108.239766952829,7079.6320871158514,-10705.333990345103,null,1491.6388240886445,{"$f":"SUM(U682:U683)","v":2706.5997635060876},3323.6179160155934,{"$f":"SUM(W682:W683)","v":-15975.771159636177},39684.372659820387,-6644.1680856663461,2637.4678482194345,3969.7581628286594,6322.6334474222576,50692.501842635502,7162.1805972516213,-10830.158184672528,{"$f":"SUM(AF682:AF683)","v":1509.8666505190015},2739.674412616132,3364.2325269493035,-16170.995083206932,40169.315693723387,-6725.3598196731873,2669.6977053246756,4018.268607578425,6399.8960281497566,51311.964215152504,7249.7024441500353,-10962.502717689225,null,null,{"$f":"SUM(G684:R684)","v":33683.994281282772},{"$f":"SUM(T684:AE684)","v":84540.67363181313},{"$f":"SUM(AF684:AQ684)","v":85573.760663593886},{"$f":"AW682","v":1.166E-2},{"$f":"AX682","v":1.222E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA684,0)","v":1.166E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA684,0)","v":1.222E-2},682]
[null,776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,683]
[null,777,908,"Customer Assistance Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,684]
[null,778,null,null,"Utah",null,{"$f":"G179-G433","v":5439332.6532988343},4259618.5614470327,3317872.5346485046,1705121.9091300885,1423007.7573457691,673856.32755468879,655170.72621564078,670125.23398396396,798485.47683455166,2258086.9468787163,2078940.8825347093,3657139.8987628822,null,{"$f":"T179-T433","v":4939969.0211802982},2787449.3455379922,{"$f":"V179-V433","v":2614796.8852077662},{"$f":"J687*(1+$AY687)","v":1724151.0696359803},1438888.5239177479,681376.56417019921,662482.43152020732,677603.83159522503,807396.57475602534,2283287.197205883,2102141.8627837966,3697953.580033076,{"$f":"T687*(1+$AZ$687)","v":4997075.0630651424},2819672.2599724112,2645023.9372007679,1744082.2560009724,1455522.075254237,689253.27725200669,670140.72842858091,685436.93188846589,816730.07916020497,2309681.9972055829,2126442.6227175775,3740701.9234182583,null,null,{"$f":"SUM(G687:R687)","v":26936758.908635382},{"$f":"SUM(T687:AE687)","v":24417496.887544196},{"$f":"SUM(AF687:AQ687)","v":24699763.151564207},1.116E-2,1.1560000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA687,0)","v":1.116E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA687,0)","v":1.1560000000000001E-2},685]
[null,779,null,null,"Wyoming",null,27439.157401001525,27200.758952258398,21473.480236189989,14046.066865647819,11114.573355083754,6504.6165553853407,5401.0130326684784,5667.6636843772967,7580.8972766007328,13799.658972203459,11219.252236207256,14239.526982282972,null,{"$f":"T180-T434","v":15801.350522401575},12848.178961477533,{"$f":"V180-V434","v":11935.40378974584},14202.82097186845,11238.611993726488,6577.2080761434418,5461.2883381130587,5730.9148110949473,7665.5000902075972,13953.66316633325,11344.45909116333,14398.440103405252,{"$f":"T688*(1+$AZ$688)","v":15984.014134440538},12996.703910272214,12073.377057555303,14367.005582303249,11368.530348373966,6653.2406015036604,5524.4208313016461,5797.1641863112045,7754.1132712503968,14114.967512536063,11475.601038257179,14564.886071000617,null,null,{"$f":"SUM(G688:R688)","v":165686.66554990702},{"$f":"SUM(T688:AE688)","v":131157.83991568076},{"$f":"SUM(AF688:AQ688)","v":132674.02454510605},{"$f":"AW687","v":1.116E-2},{"$f":"AX687","v":1.1560000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA688,0)","v":1.116E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA688,0)","v":1.1560000000000001E-2},686]
[null,780,null,null,"Total",null,{"$f":"SUM(G687:G688)","v":5466771.8106998354},{"$f":"SUM(H687:H688)","v":4286819.3203992909},3339346.0148846945,1719167.9759957364,1434122.3307008529,680360.94411007408,660571.73924830928,675792.89766834129,806066.37411115237,2271886.6058509196,2090160.1347709165,3671379.425745165,null,4955770.3717026999,{"$f":"SUM(U687:U688)","v":2800297.5244994699},2626732.2889975118,{"$f":"SUM(W687:W688)","v":1738353.8906078488},1450127.1359114745,687953.77224634262,667943.71985832043,683334.74640632002,815062.07484623289,2297240.8603722164,2113486.3218749599,3712352.0201364812,{"$f":"SUM(AF687:AF688)","v":5013059.0771995829},2832668.9638826833,2657097.3142583231,1758449.2615832756,1466890.6056026111,695906.51785351033,675665.14925988251,691234.09607477707,824484.19243145536,2323796.9647181188,2137918.2237558346,3755266.809489259,null,null,{"$f":"SUM(G689:R689)","v":27102445.574185289},{"$f":"SUM(T689:AE689)","v":24548654.727459878},{"$f":"SUM(AF689:AQ689)","v":24832437.176109314},{"$f":"AW687","v":1.116E-2},{"$f":"AX687","v":1.1560000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA689,0)","v":1.116E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA689,0)","v":1.1560000000000001E-2},687]
[null,781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,688]
[null,782,909,"Info & Instructional Advertising Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,689]
[null,783,null,null,"Utah",null,{"$f":"G184-G438","v":3351.2799999999997},49686.2,25669.3,99389.98,243117.04,13497.63,6819.51,104320.92,29547.25,67301.86,126269.26,72235.37,null,{"$f":"T184-T438","v":32804.79},0,{"$f":"V184-V438","v":53913.120000000003},{"$f":"J692*(1+$AY692)","v":100514.0806738},245866.6937224,13650.288195299998,6896.6386580999997,105500.78960519999,29881.429397499996,68063.044036599997,127697.36533059999,73052.352034699987,{"$f":"T692*(1+$AZ$692)","v":33178.764606000004},0,54527.72956800001,101659.94119348133,248669.57403083539,13805.901480726419,6975.2603388023399,106703.49860669927,30222.077692631497,68838.962738617236,129153.11529536884,73885.148847895573,null,null,{"$f":"SUM(G692:R692)","v":841205.60000000009},{"$f":"SUM(T692:AE692)","v":857840.59165419987},{"$f":"SUM(AF692:AQ692)","v":867619.97439905792},1.1310000000000001E-2,1.14E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA692,0)","v":1.1310000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA692,0)","v":1.14E-2},690]
[null,784,null,null,"Wyoming",null,38,1260.4000000000001,632.54999999999995,630.20000000000005,620.30999999999995,737.37,76.92,2753.61,628.22,3030.96,5102.01,2982.54,null,{"$f":"T185-T439","v":1115.47},0,{"$f":"V185-V439","v":1235.95},637.32756200000006,627.32570609999993,745.70965469999999,77.789965199999997,2784.7533291,635.32516820000001,3065.2401575999997,5159.7137330999994,3016.2725273999999,{"$f":"T693*(1+$AZ$693)","v":1128.1863580000002},0,1250.0398300000002,644.59309620680006,634.47721914954002,754.21074476358001,78.676770803280007,2816.49951705174,642.56787511748007,3100.1838953966399,5218.5344696573402,3050.6580342123602,null,null,{"$f":"SUM(G693:R693)","v":18493.09},{"$f":"SUM(T693:AE693)","v":19100.877803399999},{"$f":"SUM(AF693:AQ693)","v":19318.627810358761},{"$f":"AW692","v":1.1310000000000001E-2},{"$f":"AX692","v":1.14E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA693,0)","v":1.1310000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA693,0)","v":1.14E-2},691]
[null,785,null,null,"Total",null,{"$f":"SUM(G692:G693)","v":3389.2799999999997},{"$f":"SUM(H692:H693)","v":50946.6},26301.85,100020.18,243737.35,14235,6896.43,107074.53,30175.47,70332.820000000007,131371.26999999999,75217.909999999989,null,33920.26,{"$f":"SUM(U692:U693)","v":0},55149.07,{"$f":"SUM(W692:W693)","v":101151.4082358},246494.0194285,14395.997849999998,6974.4286232999993,108285.54293429999,30516.754565699997,71128.284194199994,132857.07906369999,76068.624562099983,{"$f":"SUM(AF692:AF693)","v":34306.950964000003},0,55777.769398000011,102304.53428968812,249304.05124998491,14560.11222549,7053.9371096056202,109519.99812375101,30864.645567748979,71939.146634013872,134371.64976502617,76935.806882107936,null,null,{"$f":"SUM(G694:R694)","v":859698.69000000006},{"$f":"SUM(T694:AE694)","v":876941.46945760003},{"$f":"SUM(AF694:AQ694)","v":886938.60220941657},{"$f":"AW692","v":1.1310000000000001E-2},{"$f":"AX692","v":1.14E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA694,0)","v":1.1310000000000001E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA694,0)","v":1.14E-2},692]
[null,786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,693]
[null,787,910,"Misc Customer Service & Info Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,694]
[null,788,null,null,"Utah",null,{"$f":"G189-G443","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T189-T443","v":0},0,{"$f":"I697*(1+$AY697)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T697*(1+$AZ$697)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G697:R697)","v":0},{"$f":"SUM(T697:AE697)","v":0},{"$f":"SUM(AF697:AQ697)","v":0},1.085E-2,1.0880000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA697,0)","v":1.085E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA697,0)","v":1.0880000000000001E-2},695]
[null,789,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T190-T444","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T698*(1+$AZ$698)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G698:R698)","v":0},{"$f":"SUM(T698:AE698)","v":0},{"$f":"SUM(AF698:AQ698)","v":0},{"$f":"AW697","v":1.085E-2},{"$f":"AX697","v":1.0880000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA698,0)","v":1.085E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA698,0)","v":1.0880000000000001E-2},696]
[null,790,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T697:T698)","v":0},0,0,{"$f":"SUM(W697:W698)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF697:AF698)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G699:R699)","v":0},{"$f":"SUM(T699:AE699)","v":0},{"$f":"SUM(AF699:AQ699)","v":0},{"$f":"AW697","v":1.085E-2},{"$f":"AX697","v":1.0880000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA699,0)","v":1.085E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA699,0)","v":1.0880000000000001E-2},697]
[null,791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,698]
[null,792,"System Total Cust Service & Info Exp",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,699]
[null,793,null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"G682+G687+G692+G697","v":5429743.6818207819},{"$f":"H682+H687+H692+H697","v":4310792.3583436245},3313680.9219675255,1789153.7891226774,1704284.9305281604,680966.42866013711,664525.83363039838,778262.61202988797,834111.20590618998,2374123.7250022101,2212095.6595652136,{"$f":"R682+R687+R692+R697","v":3718963.3333687019},null,{"$f":"T682+T687+T692+T697","v":4974224.5387095651},2790081.7238112814,2671942.5330633451,{"$f":"W682+W687+W692+W697","v":1809127.9748562828},1723360.2979754461,688564.84488403716,671944.23265892104,786965.57914716448,843427.35829113901,2400653.4085112964,2236805.0302734771,3760472.5935068992,{"$f":"AF682+AF687+AF692+AF697","v":5031722.2830908168},2822336.8059081999,2702823.6961147422,1830015.1574569144,1743268.4837020678,696518.20551984757,679712.49753351009,796048.56934801384,853176.65609801176,2428426.6119170389,2262646.6622744105,3803925.0163080632,null,null,{"$f":"SUM(G702:R702)","v":27810704.479945511},{"$f":"SUM(T702:AE702)","v":25357570.115688857},{"$f":"SUM(AF702:AQ702)","v":25650620.645271629},null,null,null,null,700]
[null,794,null,"Wyoming Total Cust Service & Info Exp",null,null,{"$f":"G683+G688+G693+G698","v":27115.906588608439},{"$f":"H683+H688+H693+H698","v":28502.660205544205},21292.213165322737,14242.726243167353,12801.736175717504,7061.9254635123789,5549.4050367071286,8528.819911458726,8380.3994364257833,18203.940615662465,16515.37729281867,{"$f":"R683+R688+R693+R698","v":16928.668386118541},null,{"$f":"T683+T688+T693+T698","v":16957.731817223124},12922.400451694575,13262.443850182428,14401.552827729864,12945.23002434883,7140.7571266392415,5611.383670918799,8624.4683562841456,8474.1045682162076,18408.237897754989,16700.551262434834,17117.893007009545,{"$f":"AF683+AF688+AF693+AF698","v":17153.611723284808},13071.832387099706,13415.620068530425,14567.643332842446,13095.488844251509,7223.0647394796651,5676.2865413028094,8723.7934580927522,8572.0779293423493,18621.463650246544,16892.913690600475,17315.097345614486,null,null,{"$f":"SUM(G703:R703)","v":185123.77852106397},{"$f":"SUM(T703:AE703)","v":152566.7548604366},{"$f":"SUM(AF703:AQ703)","v":154328.89371068799},null,null,null,null,701]
[null,795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,702]
[null,796,null,"System Total Cust Service & Info Exp",null,null,{"$f":"G684+G689+G694+G699","v":5456859.5884093894},{"$f":"H684+H689+H694+H699","v":4339295.0185491676},3334973.1351328488,1803396.5153658448,1717086.6667038782,688028.35412364942,670075.23866710556,786791.43194134673,842491.60534261575,2392327.6656178725,2228611.0368580325,{"$f":"R684+R689+R694+R699","v":3735892.0017548199},null,{"$f":"T684+T689+T694+T699","v":4991182.2705267882},2803004.124262976,2685204.9769135271,{"$f":"W684+W689+W694+W699","v":1823529.5276840127},1736305.5279997948,695705.60201067629,677555.61632983992,795590.04750344867,851901.46285935515,2419061.646409052,2253505.5815359117,3777590.4865139085,{"$f":"AF684+AF689+AF694+AF699","v":5048875.894814102},2835408.6382952994,2716239.3161832723,1844582.8007897567,1756363.9725463192,703741.27025932714,685388.78407481278,804772.36280610657,861748.73402735405,2447048.0755672851,2279539.575965011,3821240.113653678,null,null,{"$f":"SUM(G705:R705)","v":27995828.258466568},{"$f":"SUM(T705:AE705)","v":25510136.870549295},{"$f":"SUM(AF705:AQ705)","v":25804949.538982324},null,null,null,null,703]
[null,797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU705/AT705","v":0.9112120789937499},null,null,null,null,null,704]
[null,798,"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,null,705]
[null,799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,706]
[null,800,920,"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,null,707]
[null,{"$f":"+B709+1","v":801},null,null,"Utah",null,{"$f":"G202-G456","v":386051.85257566546},-3464405.1166670001,-2666651.4271329623,-2513285.552456412,-2033365.7378592421,-2396577.0989040835,14717784.429074794,284843.31826530478,269912.46174248215,375795.24212297215,355260.31825568917,-3342925.2253348343,null,{"$f":"T202-T456","v":0},0,{"$f":"V202-V456","v":0},{"$f":"J710*(1+$AY710)","v":-2513285.552456412},-2033365.7378592421,-2396577.0989040835,14717784.429074794,284843.31826530478,269912.46174248215,375795.24212297215,355260.31825568917,-3342925.2253348343,{"$f":"T710*(1+$AZ$710)","v":0},0,0,-2513285.552456412,-2033365.7378592421,-2396577.0989040835,14717784.429074794,284843.31826530478,269912.46174248215,375795.24212297215,355260.31825568917,-3342925.2253348343,null,null,{"$f":"SUM(G710:R710)","v":-27562.536317626014},{"$f":"SUM(T710:AE710)","v":5717442.1549066696},{"$f":"SUM(AF710:AQ710)","v":5717442.1549066696},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA710,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA710,0)","v":0},708]
[null,{"$f":"+B710+1","v":802},null,null,"Wyoming",null,12264.906204205907,-108336.33576774775,-87217.010438742902,-81966.432868352742,-66638.353288721584,-78486.11308494382,486422.49666628568,9435.7764721770982,8810.6098541968568,12198.219338642662,11619.202713252138,-90544.426273651625,null,{"$f":"T203-T457","v":-4.7293724492192268E-11},0,{"$f":"V203-V457","v":0},-81966.432868352742,-66638.353288721584,-78486.11308494382,486422.49666628568,9435.7764721770982,8810.6098541968568,12198.219338642662,11619.202713252138,-90544.426273651625,{"$f":"T711*(1+$AZ$711)","v":-4.7293724492192268E-11},0,0,-81966.432868352742,-66638.353288721584,-78486.11308494382,486422.49666628568,9435.7764721770982,8810.6098541968568,12198.219338642662,11619.202713252138,-90544.426273651625,null,null,{"$f":"SUM(G711:R711)","v":27562.539526599969},{"$f":"SUM(T711:AE711)","v":210850.97952888461},{"$f":"SUM(AF711:AQ711)","v":210850.97952888461},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA711,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA711,0)","v":0},709]
[null,803,null,null,"Total",null,{"$f":"SUM(G710:G711)","v":398316.75877987134},{"$f":"SUM(H710:H711)","v":-3572741.4524347479},-2753868.4375717053,-2595251.9853247646,-2100004.0911479639,-2475063.2119890274,15204206.92574108,294279.09473748191,278723.07159667899,387993.46146161482,366879.52096894133,-3433469.6516084857,null,0,{"$f":"SUM(U710:U711)","v":0},0,{"$f":"SUM(W710:W711)","v":-2595251.9853247646},-2100004.0911479639,-2475063.2119890274,15204206.92574108,294279.09473748191,278723.07159667899,387993.46146161482,366879.52096894133,-3433469.6516084857,{"$f":"SUM(AF710:AF711)","v":-4.7293724492192268E-11},0,0,-2595251.9853247646,-2100004.0911479639,-2475063.2119890274,15204206.92574108,294279.09473748191,278723.07159667899,387993.46146161482,366879.52096894133,-3433469.6516084857,null,null,{"$f":"SUM(G712:R712)","v":3.2089748419821262E-3},{"$f":"SUM(T712:AE712)","v":5928293.1344355568},{"$f":"SUM(AF712:AQ712)","v":5928293.1344355568},{"$f":"AW710","v":0},{"$f":"AX710","v":0},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA712,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA712,0)","v":0},710]
[null,804,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,711]
[null,805,null,null,"Utah",null,{"$f":"G206-G460","v":186496.23864023102},{"$f":"H206-H460","v":156673.44622630547},94842.339687070678,209610.12113689462,233784.60703976717,224048.06133616174,247640.51168292144,178325.68472107797,195882.23073164545,161798.20002606761,189772.0355381046,184896.06708020798,null,{"$f":"T206-T460","v":178732.3221933734},127064.44388415336,{"$f":"V206-V460","v":194473.56484991914},{"$f":"J714*(1+$AY714)","v":211982.90770816428},236431.04879145735,226584.28539048709,250443.80227517211,180344.33147212057,198099.61758352767,163629.7556503627,191920.25498039593,186989.09055955595,{"$f":"T714*(1+$AZ$714)","v":180807.40445403845},128539.66207764836,196731.4029378267,214444.02926665603,239176.01326792614,229214.92894387062,253351.45481958683,182438.12916051186,200399.5541436724,165529.49711346338,194148.44914071829,189160.03390095237,null,null,{"$f":"SUM(G714:R714)","v":2263769.5438464559},{"$f":"SUM(T714:AE714)","v":2346695.4253386897},{"$f":"SUM(AF714:AQ714)","v":2373940.5592268715},1.132E-2,1.1610000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA714,0)","v":1.132E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA714,0)","v":1.1610000000000001E-2},712]
[null,806,null,null,"Wyoming",null,{"$f":"G207-G461","v":5381.7196509699061},3882.0893645771916,3190.1509901664581,6378.040273499073,7334.7638568019238,8840.7792844103315,8914.5119173293715,6381.8104416889619,6412.7683478139024,6297.3846898269121,7010.7427327906662,7583.4052481999934,null,{"$f":"T207-T461","v":9458.517806626598},6119.2094679162601,{"$f":"V207-V461","v":7812.7351500808672},6450.2396893950827,7417.7933836609218,8940.8569059098572,9015.4241922335405,6454.0525358888808,6485.3608855111561,6368.6710845157531,7090.104340525857,7669.2493956096168,{"$f":"T715*(1+$AZ$715)","v":9568.3311983615313},6190.2534898387676,7903.4410051733057,6525.1269721889594,7503.9139648452247,9044.6602545874703,9120.0932671053706,6528.9840858305497,6560.6559253919404,6442.6113558069801,7172.4204519193618,7758.2893810926435,null,null,{"$f":"SUM(G715:R715)","v":77608.166798074701},{"$f":"SUM(T715:AE715)","v":89282.214837874388},{"$f":"SUM(AF715:AQ715)","v":90318.781352142105},{"$f":"AW714","v":1.132E-2},{"$f":"AX714","v":1.1610000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA715,0)","v":1.132E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA715,0)","v":1.1610000000000001E-2},713]
[null,807,null,null,"Total",null,{"$f":"SUM(G714:G715)","v":191877.95829120092},{"$f":"SUM(H714:H715)","v":160555.53559088268},98032.490677237132,215988.16141039369,241119.3708965691,232888.84062057207,256555.0236002508,184707.49516276692,202294.99907945935,168095.58471589454,196782.77827089527,192479.47232840798,null,188190.84,{"$f":"SUM(U714:U715)","v":133183.65335206961},202286.30000000002,{"$f":"SUM(W714:W715)","v":218433.14739755937},243848.84217511828,235525.14229639695,259459.22646740565,186798.38400800945,204584.97846903882,169998.42673487845,199010.35932092179,194658.33995516557,{"$f":"SUM(AF714:AF715)","v":190375.73565239998},134729.91556748713,204634.84394300001,220969.156238845,246679.92723277136,238259.5891984581,262471.54808669217,188967.1132463424,206960.21006906434,171972.10846927037,201320.86959263767,196918.32328204502,null,null,{"$f":"SUM(G716:R716)","v":2341377.7106445301},{"$f":"SUM(T716:AE716)","v":2435977.640176564},{"$f":"SUM(AF716:AQ716)","v":2464259.3405790129},{"$f":"AW714","v":1.132E-2},{"$f":"AX714","v":1.1610000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA716,0)","v":1.132E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA716,0)","v":1.1610000000000001E-2},714]
[null,808,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715]
[null,809,null,null,"Utah",null,{"$f":"G210-G464","v":-1187773.5},-1231581.57,-2354971.3199999998,-1298409.9099999999,-1277930.43,-1152113.21,-1138022.48,-918609.95,-958678.83,-1064667.4099999999,-866074.12,-1356222.47,null,{"$f":"T210-T464","v":-1215056.25},-1365946.42,{"$f":"V210-V464","v":-1323365.1000000001},{"$f":"J718*(1+$AY718)","v":-1298409.9099999999},-1277930.43,-1152113.21,-1138022.48,-918609.95,-958678.83,-1064667.4099999999,-866074.12,-1356222.47,{"$f":"T718*(1+$AZ$718)","v":-1215056.25},-1365946.42,-1323365.1000000001,-1298409.9099999999,-1277930.43,-1152113.21,-1138022.48,-918609.95,-958678.83,-1064667.4099999999,-866074.12,-1356222.47,null,null,{"$f":"SUM(G718:R718)","v":-14805055.200000001},{"$f":"SUM(T718:AE718)","v":-13935096.579999998},{"$f":"SUM(AF718:AQ718)","v":-13935096.579999998},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA718,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA718,0)","v":0},716]
[null,810,null,null,"Wyoming",null,-39518.81,-40976.36,-81121.899999999994,-44726.44,-44020.98,-39686.949999999997,-39201.550000000003,-31643.439999999999,-33023.699999999997,-36674.69,-29833.73,-46717.91,null,{"$f":"T211-T465","v":-40219.79},-45301.04,{"$f":"V211-V465","v":-43888.85},-44726.44,-44020.98,-39686.949999999997,-39201.550000000003,-31643.439999999999,-33023.699999999997,-36674.69,-29833.73,-46717.91,{"$f":"T719*(1+$AZ$719)","v":-40219.79},-45301.04,-43888.85,-44726.44,-44020.98,-39686.949999999997,-39201.550000000003,-31643.439999999999,-33023.699999999997,-36674.69,-29833.73,-46717.91,null,null,{"$f":"SUM(G719:R719)","v":-507146.45999999996},{"$f":"SUM(T719:AE719)","v":-474939.06999999995},{"$f":"SUM(AF719:AQ719)","v":-474939.06999999995},0,0,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA719,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA719,0)","v":0},717]
[null,811,null,null,"Total",null,{"$f":"SUM(G718:G719)","v":-1227292.31},{"$f":"SUM(H718:H719)","v":-1272557.9300000002},-2436093.2199999997,-1343136.3499999999,-1321951.4099999999,-1191800.1599999999,-1177224.03,-950253.3899999999,-991702.52999999991,-1101342.0999999999,-895907.85,-1402940.38,null,-1255276.04,{"$f":"SUM(U718:U719)","v":-1411247.46},-1367253.9500000002,{"$f":"SUM(W718:W719)","v":-1343136.3499999999},-1321951.4099999999,-1191800.1599999999,-1177224.03,-950253.3899999999,-991702.52999999991,-1101342.0999999999,-895907.85,-1402940.38,{"$f":"SUM(AF718:AF719)","v":-1255276.04},-1411247.46,-1367253.9500000002,-1343136.3499999999,-1321951.4099999999,-1191800.1599999999,-1177224.03,-950253.3899999999,-991702.52999999991,-1101342.0999999999,-895907.85,-1402940.38,null,null,{"$f":"SUM(G720:R720)","v":-15312201.659999996},{"$f":"SUM(T720:AE720)","v":-14410035.649999999},{"$f":"SUM(AF720:AQ720)","v":-14410035.649999999},{"$f":"AW718","v":0},{"$f":"AX718","v":0},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA720,0)","v":0},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA720,0)","v":0},718]
[null,812,923,"Outside Services Employed",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,719]
[null,813,null,null,"Utah",null,{"$f":"G214-G468","v":648795.64639264764},1178738.1432773278,1154868.1507663294,617715.3158979523,-49258.634645371232,1018279.686278851,-3546070.6302398443,164066.88645878062,739114.53604949615,825746.557794997,891922.18951901887,677309.01891802205,null,{"$f":"T214-T468","v":522987.43317543576},254758.2434232221,{"$f":"V214-V468","v":874498.36661538715},{"$f":"J722*(1+$AY722)","v":624738.73903971212},-49818.705321289111,1029857.5263118417,-3586389.4533056719,165932.32695781696,747518.26832437899,835135.2961571262,902063.34481385024,685010.02246312005,{"$f":"T722*(1+$AZ$722)","v":528881.50154732284},257629.36882660177,884353.96320714243,631779.54462868965,-50380.162130260032,1041464.020633376,-3626808.0624444266,167802.38428263154,755942.79920839472,844547.27094481688,912229.59870990226,692730.08541627938,null,null,{"$f":"SUM(G722:R722)","v":4321226.866468206},{"$f":"SUM(T722:AE722)","v":3006291.4086549305},{"$f":"SUM(AF722:AQ722)","v":3040172.312830471},1.137E-2,1.1270000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA722,0)","v":1.137E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA722,0)","v":1.1270000000000001E-2},720]
[null,814,null,null,"Wyoming",null,20226.455175589945,37079.767100243727,36257.119129100523,19906.379714532843,-1626.9978387211304,33636.488159228102,-116585.95772771243,5215.1076965841494,21237.617272432253,24530.685594578361,26531.653175037878,20142.20525049165,null,{"$f":"T215-T469","v":20716.413837714048},10086.183585441118,{"$f":"V215-V469","v":38508.209591848223},20132.715251887083,-1645.4968041473899,34018.935029598528,-117911.54006707654,5274.4034710943115,21479.088980819812,24809.599489788718,26833.318071638063,20371.222124189742,{"$f":"T723*(1+$AZ$723)","v":20949.887821665085},10199.854874449038,38942.19711394835,20359.610952775849,-1664.0415531301308,34402.328427382097,-119240.40312363248,5333.8459982135437,21721.158313633649,25089.203676038633,27135.729566305421,20600.80579752936,null,null,{"$f":"SUM(G723:R723)","v":126550.52270138588},{"$f":"SUM(T723:AE723)","v":102673.05256279572},{"$f":"SUM(AF723:AQ723)","v":103830.17786517843},{"$f":"AW722","v":1.137E-2},{"$f":"AX722","v":1.1270000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA723,0)","v":1.137E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA723,0)","v":1.1270000000000001E-2},721]
[null,815,null,null,"Total",null,{"$f":"SUM(G722:G723)","v":669022.10156823765},{"$f":"SUM(H722:H723)","v":1215817.9103775716},1191125.26989543,637621.69561248517,-50885.632484092363,1051916.1744380791,-3662656.5879675569,169281.99415536475,760352.15332192834,850277.24338957539,918453.84269405669,697451.22416851367,null,543703.84701314941,{"$f":"SUM(U722:U723)","v":264844.42700866319},913006.57620723534,{"$f":"SUM(W722:W723)","v":644871.45429159922},-51464.202125436503,1063876.4613414402,-3704300.9933727486,171206.73042891128,768997.35730519879,859944.89564691496,928896.66288548836,705381.24458730977,{"$f":"SUM(AF722:AF723)","v":549831.38936898788},267829.2237010508,923296.16032109084,652139.15558146546,-52044.203683390166,1075866.349060758,-3746048.4655680591,173136.23028084508,777663.95752202836,869636.47462085553,939365.32827620767,713330.89121380879,null,null,{"$f":"SUM(G724:R724)","v":4447777.3891695933},{"$f":"SUM(T724:AE724)","v":3108964.4612177252},{"$f":"SUM(AF724:AQ724)","v":3144002.4906956488},{"$f":"AW722","v":1.137E-2},{"$f":"AX722","v":1.1270000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA724,0)","v":1.137E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA724,0)","v":1.1270000000000001E-2},722]
[null,816,924,"Property Insurance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,723]
[null,817,null,null,"Utah",null,{"$f":"G218-G472","v":23141.51},-6551.97,0,-21725.73,0,-14153.34,0,161806.48000000001,23115.21,22651.54,0,25408.13,null,{"$f":"T218-T472","v":51992.52},26552.85,{"$f":"V218-V472","v":26452.6},{"$f":"J726*(1+$AY726)","v":-21987.3077892},0,-14323.746213600001,0,163754.63001920001,23393.517128399999,22924.264541600001,0,25714.043885200001,{"$f":"T726*(1+$AZ$726)","v":52634.107696799998},26880.512168999998,26779.025084000001,-22258.63116731873,0,-14500.501241875825,0,165775.36215363693,23682.193129764455,23207.149966043347,0,26031.355186743371,null,null,{"$f":"SUM(G726:R726)","v":213691.83000000002},{"$f":"SUM(T726:AE726)","v":304473.37157160003},{"$f":"SUM(AF726:AQ726)","v":308230.57297679357},1.204E-2,1.234E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA726,0)","v":1.204E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA726,0)","v":1.234E-2},724]
[null,818,null,null,"Wyoming",null,769.95,-217.99,0,-748.39,0,-487.54,0,5573.76,796.25,780.28,0,875.24,null,{"$f":"T219-T473","v":1724.31},880.61,{"$f":"V219-V473","v":877.29},-757.40061560000004,0,-493.40998160000004,0,5640.8680704000008,805.83685000000003,789.67457120000006,0,885.77788960000009,{"$f":"T727*(1+$AZ$727)","v":1745.5879854},891.47672740000007,888.11575859999994,-766.74693919650406,0,-499.49866077294405,0,5710.476382388737,815.78087672900006,799.41915540860805,0,896.70838875766412,null,null,{"$f":"SUM(G727:R727)","v":7341.5599999999995},{"$f":"SUM(T727:AE727)","v":10353.556784},{"$f":"SUM(AF727:AQ727)","v":10481.319674714561},{"$f":"AW726","v":1.204E-2},{"$f":"AX726","v":1.234E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA727,0)","v":1.204E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA727,0)","v":1.234E-2},725]
[null,819,null,null,"Total",null,{"$f":"SUM(G726:G727)","v":23911.46},{"$f":"SUM(H726:H727)","v":-6769.96},0,-22474.12,0,-14640.880000000001,0,167380.24000000002,23911.46,23431.82,0,26283.370000000003,null,53716.83,{"$f":"SUM(U726:U727)","v":27433.46},27329.89,{"$f":"SUM(W726:W727)","v":-22744.7084048},0,-14817.156195200001,0,169395.49808960001,24199.353978399999,23713.939112800002,0,26599.821774800002,{"$f":"SUM(AF726:AF727)","v":54379.695682199999},27771.988896399998,27667.140842600002,-23025.378106515233,0,-14999.999902648769,0,171485.83853602567,24497.974006493456,24006.569121451954,0,26928.063575501033,null,null,{"$f":"SUM(G728:R728)","v":221033.39},{"$f":"SUM(T728:AE728)","v":314826.92835560004},{"$f":"SUM(AF728:AQ728)","v":318711.8926515081},{"$f":"AW726","v":1.204E-2},{"$f":"AX726","v":1.234E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA728,0)","v":1.204E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA728,0)","v":1.234E-2},726]
[null,820,925,"Injuries & Damages",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,727]
[null,821,null,null,"Utah",null,{"$f":"G222-G476","v":-84825.8},-67503.37,69324.61,30153.95,-102320.18,762419.97,160443.41,90795.78,191529.04,60196.51,-43927,2709.36,null,{"$f":"T222-T476","v":27278.560000000001},-40026.53,{"$f":"V222-V476","v":113485.22},{"$f":"J730*(1+$AY730)","v":30493.483477000002},-103472.3052268,771004.81886220002,162250.00279660002,91818.140482800009,193685.65699040002,60874.322702600002,-44421.618020000002,2739.8673936000005,{"$f":"T730*(1+$AZ$730)","v":27592.263440000002},-40486.835095000002,114790.30003000001,30844.158536985502,-104662.23673690821,779871.37427911535,164115.87782876092,92874.049098352218,195913.04204578963,61574.377413679904,-44932.466627230002,2771.3758686264005,null,null,{"$f":"SUM(G730:R730)","v":1068996.28},{"$f":"SUM(T730:AE730)","v":1265709.6194584002},{"$f":"SUM(AF730:AQ730)","v":1280265.2800821718},1.1259999999999999E-2,1.15E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA730,0)","v":1.1259999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA730,0)","v":1.15E-2},728]
[null,822,null,null,"Wyoming",null,-3005.22,-1553.7,2382.17,1735.21,971.92,21900.14,5527.5,15693.53,777.63,2073.59,-1513.16,120.72,null,{"$f":"T223-T477","v":904.68},364.5,{"$f":"V223-V477","v":2682.73},1754.7484646,982.86381919999997,22146.735576400002,5589.7396500000004,15870.239147800001,786.38611380000009,2096.9386234000003,-1530.1981816000002,122.0793072,{"$f":"T731*(1+$AZ$731)","v":915.08382000000006},368.69175000000001,2713.5813950000002,1774.9280719429003,994.16675312080008,22401.423035528605,5654.0216559750006,16052.746897999701,795.42955410870013,2121.0534175691005,-1547.7954606884002,123.48321923280001,null,null,{"$f":"SUM(G731:R731)","v":45110.33},{"$f":"SUM(T731:AE731)","v":51771.442520800003},{"$f":"SUM(AF731:AQ731)","v":52366.814109789208},{"$f":"AW730","v":1.1259999999999999E-2},{"$f":"AX730","v":1.15E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA731,0)","v":1.1259999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA731,0)","v":1.15E-2},729]
[null,823,null,null,"Total",null,{"$f":"SUM(G730:G731)","v":-87831.02},{"$f":"SUM(H730:H731)","v":-69057.069999999992},71706.78,31889.16,-101348.26,784320.11,165970.91,106489.31,192306.67,62270.100000000006,-45440.160000000003,2830.08,null,28183.24,{"$f":"SUM(U730:U731)","v":-39662.03},116167.95,{"$f":"SUM(W730:W731)","v":32248.231941600003},-102489.4414076,793151.55443859997,167839.74244660002,107688.37963060001,194472.04310420001,62971.261326,-45951.816201599999,2861.9467008000006,{"$f":"SUM(AF730:AF731)","v":28507.347260000002},-40118.143345000004,117503.88142500001,32619.086608928403,-103668.06998378741,802272.79731464398,169769.89948473591,108926.79599635192,196708.47159989833,63695.430831249003,-46480.262087918403,2894.8590878592004,null,null,{"$f":"SUM(G732:R732)","v":1114106.6100000001},{"$f":"SUM(T732:AE732)","v":1317481.0619792},{"$f":"SUM(AF732:AQ732)","v":1332632.0941919612},{"$f":"AW730","v":1.1259999999999999E-2},{"$f":"AX730","v":1.15E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA732,0)","v":1.1259999999999999E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA732,0)","v":1.15E-2},730]
[null,824,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,731]
[null,825,null,null,"Utah",null,{"$f":"G226-G480","v":88486.332394926692},-212781.27705077888,-433196.27631986735,55307.351424447741,-155283.18597419999,22327.597467526561,360712.76952601207,-107733.78255211268,109963.1425464036,28720.067924510367,64533.454644665413,183798.23622977344,null,{"$f":"T226-T480","v":5810.4737073753495},0,{"$f":"V226-V480","v":0},{"$f":"J734*(1+$AY734)","v":55980.994964797515},-157174.53517936578,22599.547604681036,365106.25105883891,-109045.98002359743,111302.4936226188,29069.878351830906,65319.472122237443,186036.8987470521,{"$f":"T734*(1+$AZ$734)","v":5883.2789429287623},0,0,56682.436831706422,-159143.93210516323,22882.719936167687,369681.03238460614,-110412.32615329309,112697.1138677102,29434.123927579345,66137.92510792907,188367.94108835264,null,null,{"$f":"SUM(G734:R734)","v":4854.4302613069594},{"$f":"SUM(T734:AE734)","v":575005.49497646885},{"$f":"SUM(AF734:AQ734)","v":582210.31382852397},1.218E-2,1.2529999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA734,0)","v":1.218E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA734,0)","v":1.2529999999999999E-2},732]
[null,826,null,null,"Wyoming",null,4158.4095155470241,-8089.4463389134153,-25706.056708757736,1700.0766924194631,-1920.5070824673039,711.33274995583633,12413.533356818225,-1991.2772910763335,4637.0443089685905,1035.5071616029581,2643.2158125788428,6730.0775620169297,null,{"$f":"T227-T481","v":310.7262926246658},0,{"$f":"V227-V481","v":0},1720.7836265331323,-1943.8988587317558,719.99678285029847,12564.730193104271,-2015.5310484816434,4693.5235086518287,1048.1196388312824,2675.4101811760534,6812.0499067222963,{"$f":"T735*(1+$AZ$735)","v":314.61969307125287},0,0,1742.3450453735923,-1968.2559114316646,729.01834253941263,12722.166262423867,-2040.7856525191182,4752.3333582152354,1061.2525779058383,2708.9330707461891,6897.4048920535261,null,null,{"$f":"SUM(G735:R735)","v":-3678.0902613069193},{"$f":"SUM(T735:AE735)","v":26585.910223280425},{"$f":"SUM(AF735:AQ735)","v":26919.031678378131},{"$f":"AW734","v":1.218E-2},{"$f":"AX734","v":1.2529999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA735,0)","v":1.218E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA735,0)","v":1.2529999999999999E-2},733]
[null,827,null,null,"Total",null,{"$f":"SUM(G734:G735)","v":92644.74191047372},{"$f":"SUM(H734:H735)","v":-220870.72338969228},-458902.33302862511,57007.428116867202,-157203.69305666731,23038.930217482397,373126.30288283026,-109725.05984318901,114600.18685537219,29755.575086113327,67176.670457244254,190528.31379179037,null,6121.2000000000116,{"$f":"SUM(U734:U735)","v":0},0,{"$f":"SUM(W734:W735)","v":57701.778591330651},-159118.43403809753,23319.544387531336,377670.98125194316,-111061.51107207907,115996.01713127062,30117.997990662188,67994.882303413498,192848.94865377439,{"$f":"SUM(AF734:AF735)","v":6197.8986360000154},0,0,58424.781877080015,-161112.18801659488,23611.7382787071,382403.19864702999,-112453.11180581221,117449.44722592544,30495.376505485183,68846.858178675262,195265.34598040616,null,null,{"$f":"SUM(G736:R736)","v":1176.3399999999383},{"$f":"SUM(T736:AE736)","v":601591.40519974916},{"$f":"SUM(AF736:AQ736)","v":609129.34550690209},{"$f":"AW734","v":1.218E-2},{"$f":"AX734","v":1.2529999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA736,0)","v":1.218E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA736,0)","v":1.2529999999999999E-2},734]
[null,828,928,"Regulatory Commision Expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,735]
[null,829,null,null,"Utah",null,{"$f":"G230-G484","v":-979.32198240207777},2265.0766145005882,490.63041561577404,746.81325521593703,392.50675422470357,997.61430846978828,4296.9427022019654,-412,-406,-487,-391,-539,null,{"$f":"T230-T484","v":0},0,{"$f":"V230-V484","v":0},{"$f":"J738*(1+$AY738)","v":755.34186259050307},396.98918135794969,1009.0070638725133,4346.0137878611122,-416.70504,-410.63652000000002,-492.56153999999998,-395.46521999999999,-545.15538000000004,{"$f":"T738*(1+$AZ$738)","v":0},0,0,764.19446922006375,401.64189456346486,1020.8326266610991,4396.949069454844,-421.58882306879997,-415.44918001439999,-498.33436124879995,-400.10007237839994,-551.54460105359999,null,null,{"$f":"SUM(G738:R738)","v":5975.2620678266794},{"$f":"SUM(T738:AE738)","v":4246.8281956820783},{"$f":"SUM(AF738:AQ738)","v":4296.6010221354727},1.142E-2,1.172E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA738,0)","v":1.142E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA738,0)","v":1.172E-2},736]
[null,830,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T231-T485","v":0},0,{"$f":"V231-V485","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T739*(1+$AZ$739)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G739:R739)","v":0},{"$f":"SUM(T739:AE739)","v":0},{"$f":"SUM(AF739:AQ739)","v":0},{"$f":"AW738","v":1.142E-2},{"$f":"AX738","v":1.172E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA739,0)","v":1.142E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA739,0)","v":1.172E-2},737]
[null,831,null,null,"Total",null,-979.32198240207777,2265.0766145005882,490.63041561577404,746.81325521593703,392.50675422470357,997.61430846978828,4296.9427022019654,-411.63958982110722,-405.84937305172679,-486.98685718625876,-391.30519522642095,-538.94105254116459,null,0,{"$f":"SUM(U738:U739)","v":0},0,{"$f":"SUM(W738:W739)","v":755.34186259050307},396.98918135794969,1009.0070638725133,4346.0137878611122,-416.70504,-410.63652000000002,-492.56153999999998,-395.46521999999999,-545.15538000000004,{"$f":"SUM(AF738:AF739)","v":0},0,0,764.19446922006375,401.64189456346486,1020.8326266610991,4396.949069454844,-421.58882306879997,-415.44918001439999,-498.33436124879995,-400.10007237839994,-551.54460105359999,null,null,{"$f":"SUM(G740:R740)","v":5975.54},{"$f":"SUM(T740:AE740)","v":4246.8281956820783},{"$f":"SUM(AF740:AQ740)","v":4296.6010221354727},{"$f":"AW738","v":1.142E-2},{"$f":"AX738","v":1.172E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA740,0)","v":1.142E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA740,0)","v":1.172E-2},738]
[null,832,9301,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,739]
[null,833,null,null,"Utah",null,{"$f":"G234-G488","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T234-T488","v":0},0,{"$f":"I742*(1+$AY742)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"T742*(1+$AZ$742)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G742:R742)","v":0},{"$f":"SUM(T742:AE742)","v":0},{"$f":"SUM(AF742:AQ742)","v":0},1.14E-2,1.1509999999999999E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA742,0)","v":1.14E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA742,0)","v":1.1509999999999999E-2},740]
[null,834,null,null,"Wyoming",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"T235-T489","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"T743*(1+$AZ$743)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G743:R743)","v":0},{"$f":"SUM(T743:AE743)","v":0},{"$f":"SUM(AF743:AQ743)","v":0},{"$f":"AW742","v":1.14E-2},{"$f":"AX742","v":1.1509999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA743,0)","v":1.14E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA743,0)","v":1.1509999999999999E-2},741]
[null,835,null,null,"Total",null,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T742:T743)","v":0},0,0,{"$f":"SUM(W742:W743)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AF742:AF743)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(G744:R744)","v":0},{"$f":"SUM(T744:AE744)","v":0},{"$f":"SUM(AF744:AQ744)","v":0},{"$f":"AW742","v":1.14E-2},{"$f":"AX742","v":1.1509999999999999E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA744,0)","v":1.14E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA744,0)","v":1.1509999999999999E-2},742]
[null,836,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,743]
[null,837,null,null,"Utah",null,{"$f":"G238-G492","v":72436.162218331388},192301.15702208385,138744.63348546249,131713.60417054096,134931.20304994658,142168.79335873804,146153.57410659571,150818.92869638227,138844.45800401425,138423.18202004774,229956.65743768829,138650.84400956996,null,{"$f":"T238-T492","v":239600.374164715},159197.04862170602,{"$f":"V238-V492","v":200894.98213202175},{"$f":"J746*(1+$AY746)","v":133195.38221745956},136449.17908425847,143768.19228402383,147797.80181529492,152515.64164421658,140406.45815655941,139980.44281777326,232543.66983386228,140210.66600467762,{"$f":"T746*(1+$AZ$746)","v":242319.8384114845},161003.93512356238,203175.14017922018,134707.14980562771,137997.87726686482,145399.9612664475,149475.30686589851,154246.69417687843,142000.07145663636,141569.22084375497,235183.04048647662,141802.0570638307,null,null,{"$f":"SUM(G746:R746)","v":1755143.1975794015},{"$f":"SUM(T746:AE746)","v":1966559.8387765686},{"$f":"SUM(AF746:AQ746)","v":1988880.2929466825},1.125E-2,1.1350000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA746,0)","v":1.125E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA746,0)","v":1.1350000000000001E-2},744]
[null,838,null,null,"Wyoming",null,380.79641798654916,1016.9336156139904,899.79113942087656,419.49278264458871,645.90094942997757,3453.6718076176248,814.50306807756044,1190.0339519905488,971.65951065882246,851.2322539389545,3593.6853426392713,-4.2303048898921407,null,{"$f":"T239-T493","v":3029.2764111873516},2344.4721283371382,{"$f":"V239-V493","v":5030.6071027755224},424.21207644934032,653.16733511106486,3492.5256154533231,823.66622759343295,1203.4218339504423,982.59068015373418,860.80861679576776,3634.114302743963,-4.2778958199034269,{"$f":"T747*(1+$AZ$747)","v":3063.6586984543278},2371.0818869937648,5087.7044933920242,429.02688351704029,660.58078436457538,3532.165781188718,833.01483927661843,1217.0806717657797,993.74308437347906,870.57879459639969,3675.3615000801069,-4.3264499374593308,null,null,{"$f":"SUM(G747:R747)","v":14233.470535128874},{"$f":"SUM(T747:AE747)","v":22474.584434731172},{"$f":"SUM(AF747:AQ747)","v":22729.670968065377},{"$f":"AW746","v":1.125E-2},{"$f":"AX746","v":1.1350000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA747,0)","v":1.125E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA747,0)","v":1.1350000000000001E-2},745]
[null,839,null,null,"Total",null,{"$f":"SUM(G746:G747)","v":72816.958636317941},{"$f":"SUM(H746:H747)","v":193318.09063769784},139644.42462488337,132133.09695318554,135577.10399937656,145622.46516635566,146968.07717467326,152008.96264837281,139816.11751467307,139274.41427398668,233550.34278032757,138646.61370468006,null,242629.65057590234,{"$f":"SUM(U746:U747)","v":161541.52075004316},205925.58923479725,{"$f":"SUM(W746:W747)","v":133619.59429390889},137102.34641936954,147260.71789947714,148621.46804288836,153719.06347816702,141389.04883671313,140841.25143456904,236177.78413660623,140206.38810885773,{"$f":"SUM(AF746:AF747)","v":245383.49710993882},163375.01701055613,208262.84467261221,135136.17668914475,138658.45805122939,148932.12704763623,150308.32170517513,155463.77484864421,142993.81454100984,142439.79963835137,238858.40198655671,141797.73061389325,null,null,{"$f":"SUM(G748:R748)","v":1769376.6681145304},{"$f":"SUM(T748:AE748)","v":1989034.4232112998},{"$f":"SUM(AF748:AQ748)","v":2011609.9639147478},{"$f":"AW746","v":1.125E-2},{"$f":"AX746","v":1.1350000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA748,0)","v":1.125E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA748,0)","v":1.1350000000000001E-2},746]
[null,840,931,"Rents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,747]
[null,841,null,null,"Utah",null,{"$f":"G242-G496","v":7740},7740,7740,7740,7740,7740,7740,7740,7740,7747.01,7793.33,7855.02,null,{"$f":"T242-T496","v":7740},7740,{"$f":"V242-V496","v":7740},{"$f":"J750*(1+$AY750)","v":7832.2607999999991},7832.2607999999991,7832.2607999999991,7832.2607999999991,7832.2607999999991,7832.2607999999991,7839.3543591999996,7886.2264935999992,7948.6518384000001,{"$f":"T750*(1+$AZ$750)","v":7834.2732000000005},7834.2732000000005,7834.2732000000005,7927.6577365439998,7927.6577365439998,7927.6577365439998,7927.6577365439998,7927.6577365439998,7927.6577365439998,7934.8376952950566,7982.280732292048,8045.466417791713,null,null,{"$f":"SUM(G750:R750)","v":93055.360000000001},{"$f":"SUM(T750:AE750)","v":93887.797491199992},{"$f":"SUM(AF750:AQ750)","v":95031.350864642809},1.192E-2,1.218E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA750,0)","v":1.192E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA750,0)","v":1.218E-2},748]
[null,842,null,null,"Wyoming",null,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,8239.42,null,{"$f":"T243-T497","v":8239.42},8239.42,{"$f":"V243-V497","v":8239.42},8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,8337.633886399999,{"$f":"T751*(1+$AZ$751)","v":8339.776135600001},8339.776135600001,8339.776135600001,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,8439.1862671363524,null,null,{"$f":"SUM(G751:R751)","v":98873.04},{"$f":"SUM(T751:AE751)","v":99756.964977600001},{"$f":"SUM(AF751:AQ751)","v":100972.00481102715},{"$f":"AW750","v":1.192E-2},{"$f":"AX750","v":1.218E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA751,0)","v":1.192E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA751,0)","v":1.218E-2},749]
[null,843,null,null,"Total",null,{"$f":"SUM(G750:G751)","v":15979.42},{"$f":"SUM(H750:H751)","v":15979.42},15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15979.42,15986.43,16032.75,16094.44,null,15979.42,{"$f":"SUM(U750:U751)","v":15979.42},15979.42,{"$f":"SUM(W750:W751)","v":16169.894686399999},16169.894686399999,16169.894686399999,16169.894686399999,16169.894686399999,16169.894686399999,16176.988245599998,16223.860379999998,16286.2857248,{"$f":"SUM(AF750:AF751)","v":16174.049335600001},16174.049335600001,16174.049335600001,16366.844003680351,16366.844003680351,16366.844003680351,16366.844003680351,16366.844003680351,16366.844003680351,16374.023962431409,16421.466999428401,16484.652684928064,null,null,{"$f":"SUM(G752:R752)","v":191928.4},{"$f":"SUM(T752:AE752)","v":193644.76246879998},{"$f":"SUM(AF752:AQ752)","v":196003.35567567},{"$f":"AW750","v":1.192E-2},{"$f":"AX750","v":1.218E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA752,0)","v":1.192E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA752,0)","v":1.218E-2},750]
[null,844,932,"Maintenance of General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,751]
[null,845,null,null,"Utah",null,{"$f":"G246-G500","v":61267.334476967728},29984.863301483616,12941.416210053663,23490.468126179359,78536.211507432876,30366.328305435807,33764.99173013102,16006.346540495746,-10394.428298473453,-25826.76940858554,39460.907891818977,-5617.6515912489049,null,{"$f":"T246-T500","v":33931.199276419138},31709.13403074997,{"$f":"V246-V500","v":25185.344111906583},{"$f":"J754*(1+$AY754)","v":23750.272703654904},79404.822006705086,30702.17989649393,34138.432538666268,16183.37673323363,-10509.39067545457,-26112.413478244496,39897.345533102496,-5679.7828178481186,{"$f":"T754*(1+$AZ$754)","v":34309.192836358445},32062.373783852523,25465.908845313221,24014.850741573617,80289.391723859779,31044.202180540869,34518.734677147004,16363.659550041852,-10626.465287579133,-26403.305764392138,40341.801962341255,-5743.0555984389466,null,null,{"$f":"SUM(G754:R754)","v":283980.01879169088},{"$f":"SUM(T754:AE754)","v":272600.5198593848},{"$f":"SUM(AF754:AQ754)","v":275637.28965061833},1.106E-2,1.1140000000000001E-2,{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA754,0)","v":1.106E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA754,0)","v":1.1140000000000001E-2},752]
[null,846,null,null,"Wyoming",null,378.75303425033349,211.10796365101066,78.941987846917755,133.00756414929378,518.14773826760415,186.74236702946871,209.73576195468195,90.532736283276449,-60.539552839603573,-116.83791944490162,154.73463361377625,-119.28851538110803,null,{"$f":"T247-T501","v":1180.6070876898493},1011.0644170316232,{"$f":"V247-V501","v":826.20667880883138},134.47862780878498,523.87845225284389,188.80773760881465,212.05543948190075,91.534028346569499,-61.209120294009594,-118.13014683396223,156.44599866154462,-120.6078463612231,{"$f":"T755*(1+$AZ$755)","v":1193.7590506467141},1022.3276746373554,835.41062121076175,135.97671972257484,529.71445821094051,190.91105580577684,214.4177370777291,92.553717422350275,-61.890989894084854,-119.44611666969256,158.18880708663423,-121.95141776968711,null,null,{"$f":"SUM(G755:R755)","v":1665.0377993807499},{"$f":"SUM(T755:AE755)","v":4025.1313542015678},{"$f":"SUM(AF755:AQ755)","v":4069.9713174873718},{"$f":"AW754","v":1.106E-2},{"$f":"AX754","v":1.1140000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA755,0)","v":1.106E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA755,0)","v":1.1140000000000001E-2},753]
[null,847,null,null,"Total",null,{"$f":"SUM(G754:G755)","v":61646.087511218058},{"$f":"SUM(H754:H755)","v":30195.971265134627},13020.358197900581,23623.475690328654,79054.359245700485,30553.070672465277,33974.727492085702,16096.879276779022,-10454.967851313057,-25943.607328030441,39615.642525432755,-5736.9401066300125,null,35111.806364108998,{"$f":"SUM(U754:U755)","v":32720.198447781593},26011.550790715413,{"$f":"SUM(W754:W755)","v":23884.751331463689},79928.70045895793,30890.987634102745,34350.487978148165,16274.9107615802,-10570.59979574858,-26230.543625078459,40053.791531764044,-5800.3906642093416,{"$f":"SUM(AF754:AF755)","v":35502.951887005162},33084.701458489879,26301.319466523983,24150.82746129619,80819.106182070725,31235.113236346646,34733.152414224736,16456.213267464202,-10688.356277473218,-26522.751881061831,40499.990769427888,-5865.007016208634,null,null,{"$f":"SUM(G756:R756)","v":285645.0565910716},{"$f":"SUM(T756:AE756)","v":276625.65121358645},{"$f":"SUM(AF756:AQ756)","v":279707.26096810575},{"$f":"AW754","v":1.106E-2},{"$f":"AX754","v":1.1140000000000001E-2},{"$f":"HLOOKUP($AY$3,$AW$3:$AX$756,BA756,0)","v":1.106E-2},{"$f":"HLOOKUP($AZ$3,$AW$3:$AX$756,BA756,0)","v":1.1140000000000001E-2},754]
[null,{"$f":"+B756+1","v":848}]
[null,849]
[null,850,null,"Total Administrative & General Expense",null,null,{"$f":"SUM(G710:G756)/2","v":210112.83471491741},{"$f":"SUM(H710:H756)/2","v":-3523865.1313386536},-4118864.6167892623,-2845873.204286288,-3259270.3257928523,-1396187.6265656035,11361197.711625569,45833.126342665957,725420.65583027317,549311.92817056109,896752.38509928482,{"$f":"SUM(R710:R756)/2","v":-3578372.4282479938},null,{"$f":"SUM(T710:T756)/2","v":-141639.20604683913},-815206.81044144218,139453.32623274796,{"$f":"SUM(W710:W756)/2","v":-2833448.8493331126},-3257580.8057978945,-1370477.218436406,11331139.717029581,53800.349708670969,741847.99879215204,563693.01678796101,912981.73010553524,-3563912.6021471876,{"$f":"SUM(AF710:AF756)/2","v":-128923.47506786817},-808400.70737541642,156586.29000642698,-2820843.4905016189,-3255853.9854674218,-1344297.9811247855,11301384.343584016,61953.814287954825,758557.45510729146,578250.05836839892,929404.22461157839,-3549206.7167873071,null,null,{"$f":"SUM(G759:R759)","v":-4933804.6912373826},{"$f":"SUM(T759:AE759)","v":1760650.6464537657},{"$f":"SUM(AF759:AQ759)","v":1878609.8296412486}]
[null,851,null,"Total Utah Distribution",null,null,{"$f":"+G754+G750+G746+G742+G738+G734+G730+G726+G722+G718+G714+G710","v":200836.45471636794},-3415120.6172760776,-3975867.2428882979,-2756943.568445181,-3162773.6401274418,-1354495.5978489004,10994443.518582812,27647.692129928793,706621.82077556825,530097.1304800096,868306.77328698523,{"$f":"+R754+R750+R746+R742+R738+R734+R730+R726+R722+R718+R714+R710","v":-3484677.6706885099},null,{"$f":"+T754+T750+T746+T742+T738+T734+T730+T726+T722+T718+T714+T710","v":-146983.36748268135},-798951.23004016839,119364.97770923466,{"$f":"+W754+W750+W746+W742+W738+W734+W730+W726+W722+W718+W714+W710","v":-2744953.3874722333},-3161247.4137229179,-1329656.2369040835,10965287.060841555,35151.391311095183,722551.87715291244,543976.17168522091,883999.42879273766,-3470723.3926410768,{"$f":"+AF754+AF750+AF746+AF742+AF738+AF734+AF730+AF726+AF722+AF718+AF714+AF710","v":-134794.38947106703},-792483.12991433498,135764.91348350258,-2732790.0716067278,-3159689.9169418151,-1304365.1125432362,10936420.900012366,42827.389447539783,738754.14886340057,558022.66990196414,899876.72769574029,-3456533.9805917502,null,null,{"$f":"SUM(G760:R760)","v":-4821924.9473027363},{"$f":"SUM(T760:AE760)","v":1617815.879229594},{"$f":"SUM(AF760:AQ760)","v":1731010.148335583}]
[null,852,null,"Total Wyoming Distribution",null,null,{"$f":"+G755+G751+G747+G743+G739+G735+G731+G727+G723+G719+G715+G711","v":9276.379998549668},-108744.51406257524,-142997.37390096585,-88929.635841107476,-96496.685665410507,-41692.028716702458,366754.19304275309,18185.254007647702,18798.759741230824,19214.791119144942,28445.764409912576,{"$f":"+R755+R751+R747+R743+R739+R735+R731+R727+R723+R719+R715+R711","v":-93694.787033214059},null,{"$f":"+T755+T751+T747+T743+T739+T735+T731+T727+T723+T719+T715+T711","v":5344.1614358424631},-16255.580401273861,20088.348523513443,-88495.461860879324,-96333.392074975913,-40820.981532322992,365852.65618802229,18648.958397575658,19296.121639239376,19716.845102740219,28982.301312797623,-93189.209506111103,{"$f":"+AF755+AF751+AF747+AF743+AF739+AF735+AF731+AF727+AF723+AF719+AF715+AF711","v":5870.9144031988617},-15917.577461081073,20821.376522924445,-88053.418894891976,-96164.068525605486,-39932.868581548326,364963.44357164815,19126.424840414995,19803.306243891133,20227.388466434881,29527.496915837808,-92672.736195556427,null,null,{"$f":"SUM(G761:R761)","v":-111879.88290073685},{"$f":"SUM(T761:AE761)","v":142834.76722416785},{"$f":"SUM(AF761:AQ761)","v":147599.68130566698}]
[null,853,null,"Total Utility O&M Expenses",null,null,{"$f":"G521+G624+G677+G705+G759","v":9449274.7711715661},{"$f":"H521+H624+H677+H705+H759","v":4307396.04691514},2663787.9402510659,2338131.7756218775,1560870.9153283243,3776903.3164164191,15576586.648804469,4061545.3179118573,5150664.0508914329,7231712.79769029,6427912.0128597114,{"$f":"R521+R624+R677+R705+R759","v":4391843.6465916652},null,{"$f":"T521+T624+T677+T705+T759","v":8049810.2368164938},6406550.9286053609,6576910.2255785894,{"$f":"W521+W624+W677+W705+W759","v":2408727.0748617104},1616987.5412108339,3844114.9610303314,15593724.675364966,4114452.3369816565,5216446.0815443601,7319637.6058844868,6501817.8480123691,4488253.225870043,{"$f":"AF521+AF624+AF677+AF705+AF759","v":8148726.1900647972},6490392.6007195814,6663129.7392668501,2481559.5062222639,1675000.1217296496,3913133.1892593503,15612722.016516149,4168958.9932455556,5284215.3536393726,7410259.5850589136,6578111.7747376598,4588178.4168915078,null,null,{"$f":"SUM(G762:R762)","v":66936629.240453817},{"$f":"SUM(T762:AE762)","v":72137432.741761193},{"$f":"SUM(AF762:AQ762)","v":73014387.487351656}]

{"sheet":"EXPENSES","index":7,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[null,null,null,null,null,"Booked","Booked","Forecast","Forecast",null,"HOT"]
[null,null,null,null,null,"Expense Dec 2019","Expense Dec 2020","Expense Dec 2021","Expense Dec 2022",null,{"$f":"+'Control Panel'!B28","v":"Expense Dec 2021"},"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]
[{"$f":"+A10+1","v":511},"GAS PURCHASE EXPENSES",null,null,null,null,null,null,null,null,null,null,6]
[512,null,null,null,null,null,null,null,null,null,null,null,7]
[513,null,"Utah % of Sales Dth from 191 Acct ===>",null,null,null,null,null,null,null,null,null,8]
[514,null,null,null,null,null,null,null,null,null,null,null,9]
[515,758,"Gas Well Royalties",null,null,null,null,null,null,null,null,null,10]
[516,null,null,"Utah",null,20573059.9417121,19339122.024096001,29772890.327725098,29772890.327725098,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M16,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M16,FALSE))","v":29772890.327725098},{"$f":"+K16-G16","v":10433768.303629097},11]
[517,null,null,"Wyoming",null,751115.9782879008,708332.37590399943,1107597.6522749001,1107597.6522749001,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M17,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M17,FALSE))","v":1107597.6522749001},{"$f":"+K17-G17","v":399265.27637090068},12]
[518,null,null,"Total",null,21324175.920000002,{"$f":"SUM(G16:G17)","v":20047454.399999999},30880487.979999997,30880487.979999997,null,30880487.979999997,{"$f":"+K18-G18","v":10833033.579999998},13]
[519,null,null,null,null,null,null,null,null,null,"",null,14]
[520,"7581","Gas Well Royalties - Other",null,null,null,null,null,null,null,"",null,15]
[521,null,null,"Utah",null,311269.64999999997,0,0,0,null,0,{"$f":"+K21-G21","v":0},16]
[522,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K22-G22","v":0},17]
[523,null,null,"Total",null,311269.64999999997,{"$f":"SUM(G21:G22)","v":0},0,0,null,0,{"$f":"+K23-G23","v":0},18]
[524,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,"",null,20]
[526,null,null,"Utah",null,24917407.16,16387104.514154997,27274857.401129,27274857.401129,null,27274857.401129,{"$f":"+K26-G26","v":10887752.886974003},21]
[527,null,null,"Wyoming",null,0,581907.29584499972,982897.35887099989,982897.35887099989,null,982897.35887099989,{"$f":"+K27-G27","v":400990.06302600016},22]
[528,null,null,"Total",null,24917407.16,{"$f":"SUM(G26:G27)","v":16969011.809999995},28257754.759999998,28257754.759999998,null,28257754.759999998,{"$f":"+K28-G28","v":11288742.950000003},23]
[529,null,null,null,null,null,null,null,null,null,"",null,24]
[530,759,"Gathering by Others - SNG Cost",null,null,null,null,null,null,null,"",null,25]
[531,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K31-G31","v":0},26]
[532,null,null,null,"Demand",null,null,null,null,null,"",null,27]
[533,null,null,null,"Commodity",null,null,null,null,null,"",null,28]
[534,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K34-G34","v":0},29]
[535,null,null,"Total",null,0,{"$f":"SUM(G31:G34)","v":0},0,0,null,0,{"$f":"+K35-G35","v":0},30]
[536,null,null,null,null,null,null,null,null,null,"",null,31]
[537,800,"Natural Gas Well Head Purchases",null,null,null,null,null,null,null,"",null,32]
[538,null,null,"Utah",null,501.32868340000005,0,0,0,null,0,{"$f":"+K38-G38","v":0},33]
[539,null,null,"Wyoming",null,16.661316600000021,0,0,0,null,0,{"$f":"+K39-G39","v":0},34]
[540,null,null,"Total",null,517.99,{"$f":"SUM(G38:G39)","v":0},0,0,null,0,{"$f":"+K40-G40","v":0},35]
[541,null,null,null,null,null,null,null,null,null,"",null,36]
[542,801,"Natural Gas Field Line Purchases",null,null,null,null,null,null,null,"",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,{"$f":"SUM(G43:G44)","v":0},0,0,null,0,{"$f":"+K45-G45","v":0},40]
[546,null,null,null,null,null,null,null,null,null,"",null,41]
[547,802,"Natural Gas Gasoline Plant Outlet Purch",null,null,null,null,null,null,null,"",null,42]
[548,null,null,"Utah",null,0,0,0,0,null,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,{"$f":"SUM(G48:G49)","v":0},0,0,null,0,{"$f":"+K50-G50","v":0},45]
[551,null,null,null,null,null,null,null,null,null,"",null,46]
[552,803,"Natural Gas Trans Line - Purchases",null,null,null,null,null,null,null,"",null,47]
[553,null,null,"Utah",null,119925534.29720469,123703113.71487999,170372250.7806122,170372250.7806122,null,170372250.7806122,{"$f":"+K53-G53","v":46669137.065732211},48]
[554,null,null,"Wyoming",null,4247459.4927952997,4364378.5951199988,6234248.8393877987,6234248.8393877987,null,6234248.8393877987,{"$f":"+K54-G54","v":1869870.2442677999},49]
[555,null,null,"Total",null,124172993.78999999,{"$f":"SUM(G53:G54)","v":128067492.30999999},176606499.62,176606499.62,null,176606499.62,{"$f":"+K55-G55","v":48539007.310000017},50]
[556,null,null,null,null,null,null,null,null,null,"",null,51]
[557,804,"Natural Gas City Gate Purch - Resources",null,null,null,null,null,null,null,"",null,52]
[558,null,null,"Utah",null,0,453166.829294,2356460.5849990002,2356460.5849990002,null,2356460.5849990002,{"$f":"+K58-G58","v":1903293.7557050001},53]
[559,null,null,"Wyoming",null,0,17878.400705999997,89430.485000999979,89430.485000999979,null,89430.485000999979,{"$f":"+K59-G59","v":71552.084294999979},54]
[560,null,null,"Total",null,0,{"$f":"SUM(G58:G59)","v":471045.23},2445891.0700000003,2445891.0700000003,null,2445891.0700000003,{"$f":"+K60-G60","v":1974845.8400000003},55]
[561,null,null,null,null,null,null,null,null,null,"",null,56]
[562,"8041","Natural Gas City Gate Purch - Other",null,null,null,null,null,null,null,"",null,57]
[563,null,null,"Utah",null,1280667.5965049998,0,0,0,null,0,{"$f":"+K63-G63","v":0},58]
[564,null,null,"Wyoming",null,47189.803495000058,0,0,0,null,0,{"$f":"+K64-G64","v":0},59]
[565,null,null,"Total",null,1327857.3999999999,{"$f":"SUM(G63:G64)","v":0},0,0,null,0,{"$f":"+K65-G65","v":0},60]
[566,null,null,null,null,null,null,null,null,null,"",null,61]
[567,805,"Purchased Gas Cost Adj - Other",null,null,null,null,null,null,null,"",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,{"$f":"SUM(G68:G69)","v":0},0,0,null,0,{"$f":"+K70-G70","v":0},65]
[571,null,null,null,null,null,null,null,null,null,"",null,66]
[572,"8051","Purchased Gas Cost Adj - Utah",null,null,null,null,null,null,null,"",null,{"$f":"+M71+1","v":67}]
[573,null,null,"Utah",null,-6988002.4825362936,21473393.133668996,-41317413.977457501,-41317413.977457501,null,-41317413.977457501,{"$f":"+K73-G73","v":-62790807.111126497},68]
[574,null,null,"Wyoming",null,-333710.48746370198,700912.22633100185,-1373019.4125424987,-1373019.4125424987,null,-1373019.4125424987,{"$f":"+K74-G74","v":-2073931.6388735005},69]
[575,null,null,"Total",null,-7321712.9699999951,{"$f":"SUM(G73:G74)","v":22174305.359999999},-42690433.390000001,-42690433.390000001,null,-42690433.390000001,{"$f":"+K75-G75","v":-64864738.75},70]
[{"$f":"+A75+1","v":576},null,null,null,null,null,null,null,null,null,"",null,71]
[577,806,"Exchange Gas",null,null,null,null,null,null,null,"",null,72]
[578,null,null,"Utah",null,0,-1000132.7776240001,7828731.5613841983,7828731.5613841983,null,7828731.5613841983,{"$f":"+K78-G78","v":8828864.3390081991},73]
[579,null,null,"Wyoming",null,0,-19835.38237599963,296819.46861580003,296819.46861580003,null,296819.46861580003,{"$f":"+K79-G79","v":316654.85099179967},74]
[580,null,null,"Total",null,0,{"$f":"SUM(G78:G79)","v":-1019968.1599999997},8125551.0299999984,8125551.0299999984,null,8125551.0299999984,{"$f":"+K80-G80","v":9145519.1899999976},75]
[581,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M81,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M81,FALSE))","v":""},null,76]
[582,"8081","Gas Withdrawn Underground Storage",null,null,null,null,null,null,null,"",null,77]
[583,null,null,"Utah",null,70911454.520070195,61260866.422501005,63670235.649525203,63670235.649525203,null,63670235.649525203,{"$f":"+K83-G83","v":2409369.2270241976},78]
[584,null,null,"Wyoming",null,2569744.0599297993,2161990.3574990006,2411669.8804748007,2411669.8804748007,null,2411669.8804748007,{"$f":"+K84-G84","v":249679.52297580009},79]
[585,null,null,"Total",null,73481198.579999998,{"$f":"SUM(G83:G84)","v":63422856.780000009},66081905.530000001,66081905.530000001,null,66081905.530000001,{"$f":"+K85-G85","v":2659048.7499999925},80]
[586,null,null,null,null,null,null,null,null,null,"",null,81]
[587,"8082","Gas Delivered to Underground Storage",null,null,null,null,null,null,null,"",null,82]
[588,null,null,"Utah",null,-74590296.669899002,-61058440.172520004,-65742705.458587997,-65742705.458587997,null,-65742705.458587997,{"$f":"+K88-G88","v":-4684265.2860679924},83]
[589,null,null,"Wyoming",null,-2447988.1101010013,-2225604.9974799994,-2137164.181412003,-2137164.181412003,null,-2137164.181412003,{"$f":"+K89-G89","v":88440.816067996435},84]
[590,null,null,"Total",null,-77038284.780000001,{"$f":"SUM(G88:G89)","v":-63284045.170000002},-67879869.640000001,-67879869.640000001,null,-67879869.640000001,{"$f":"+K90-G90","v":-4595824.4699999988},85]
[591,null,null,null,null,null,null,null,null,null,"",null,86]
[592,"8083","Exchange Gas",null,null,null,null,null,null,null,"",null,87]
[593,null,null,"Utah",null,3829995.61668,2742366.377289,3041387.1515540006,3041387.1515540006,null,3041387.1515540006,{"$f":"+K93-G93","v":299020.7742650006},88]
[594,null,null,"Wyoming",null,138806.38331999991,100029.72271099989,109319.12844599993,109319.12844599993,null,109319.12844599993,{"$f":"+K94-G94","v":9289.4057350000367},89]
[595,null,null,"Total",null,3968802,{"$f":"SUM(G93:G94)","v":2842396.0999999996},3150706.2800000003,3150706.2800000003,null,3150706.2800000003,{"$f":"+K95-G95","v":308310.18000000063},90]
[596,null,null,null,null,null,null,null,null,null,"",null,91]
[597,813,"Other Gas Supply Expenses - Gas Cost",null,null,null,null,null,null,null,"",null,92]
[598,null,null,"Utah",null,310247092.58867115,228064227.54883397,235277599.75198442,235277599.75198442,null,235277599.75198442,{"$f":"+K98-G98","v":7213372.2031504512},93]
[599,null,null,"Wyoming",null,11198142.051328894,8361720.5211659968,8411786.7280155905,8411786.7280155905,null,8411786.7280155905,{"$f":"+K99-G99","v":50066.206849593669},94]
[600,null,null,"Total",null,321445234.64000005,{"$f":"SUM(G98:G99)","v":236425948.06999996},243689386.48000002,243689386.48000002,null,243689386.48000002,{"$f":"+K100-G100","v":7263438.410000056},95]
[601,null,null,null,null,null,null,null,null,null,"",null,96]
[602,813,"Other Gas Supply Expenses - SNG Cost",null,null,null,null,null,null,null,"",null,97]
[603,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K103-G103","v":0},98]
[604,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K104-G104","v":0},99]
[605,null,null,"Total",null,0,{"$f":"SUM(G103:G104)","v":0},0,0,null,0,{"$f":"+K105-G105","v":0},100]
[606,null,null,null,null,null,null,null,null,null,"",null,101]
[607,"8135","CO2 Processing Expenses",null,null,null,null,null,null,null,"",null,102]
[608,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K108-G108","v":0},103]
[609,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K109-G109","v":0},104]
[610,null,null,"Total",null,0,{"$f":"SUM(G108:G109)","v":0},0,0,null,0,{"$f":"+K110-G110","v":0},105]
[611,null,null,null,null,null,null,null,null,null,"",null,106]
[612,858,"Transportation GRI & ACA - Gas Cost",null,null,null,null,null,null,null,"",null,107]
[613,null,null,"Utah",null,66406271.801191397,68758438.703917995,63423326.1219602,63423326.1219602,null,63423326.1219602,{"$f":"+K113-G113","v":-5335112.5819577947},108]
[614,null,null,"Wyoming",null,2404857.5888085989,2502667.5260819988,2291093.0280398,2291093.0280398,null,2291093.0280398,{"$f":"+K114-G114","v":-211574.49804219883},109]
[615,null,null,"Total",null,68811129.390000001,{"$f":"SUM(G113:G114)","v":71261106.229999989},65714419.149999999,65714419.149999999,null,65714419.149999999,{"$f":"+K115-G115","v":-5546687.0799999908},110]
[616,null,null,null,null,null,null,null,null,null,"",null,111]
[617,858,"Trans & Comp by Others - SNG Cost",null,null,null,null,null,null,null,"",null,112]
[618,null,null,"Utah",null,0,0,0,0,null,0,{"$f":"+K118-G118","v":0},113]
[619,null,null,"Wyoming",null,0,0,0,0,null,0,{"$f":"+K119-G119","v":0},114]
[620,null,null,"Total",null,0,{"$f":"SUM(G118:G119)","v":0},0,0,null,0,{"$f":"+K120-G120","v":0},115]
[621,null,null,null,null,null,null,null,null,null,"",null,116]
[622,"System Total Gas Purchase Expenses",null,null,null,null,null,null,null,null,"",null,117]
[623,null,"Utah General Gas Purchase Exp",null,null,0,0,0,0,null,0,{"$f":"+K123-G123","v":0},118]
[624,null,"Utah Pass Through Gas Purchase Exp",null,null,536824955.34828264,480123226.31849188,511963937.87143838,511963937.87143838,null,511963937.87143838,31840711.552946508,119]
[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,18575633.42171739,17254376.641507994,18614345.698561613,18614345.698561613,null,18614345.698561613,1359969.0570536181,121]
[627,null,"Utah Timing Differences",null,null,-360521.46434062719,3811994.5165092349,2845700.9483937025,2845700.9483937025,null,2845700.9483937025,-966293.5681155324,122]
[628,null,"Wyoming Timing Differences",null,null,909617.26029350981,-1028564.797744792,-164553.18841680884,-164553.18841680884,null,-164553.18841680884,864011.60932798311,123]
[629,null,null,null,null,null,null,null,null,null,"",null,124]
[630,null,null,null,null,null,null,null,null,null,"",null,125]
[631,null,"System Total Gas Purchase Expenses",null,null,555949684.56595278,{"$f":"G18+G23+G28+G35+G40+G45+G50+G55+G60+G65+G70+G75+G80+G85+G90+G95+G100+G105+G110+G115+G120+G127+G128","v":500161032.67876434},533259431.32997692,533259431.32997692,null,533259431.32997692,{"$f":"+K131-G131","v":33098398.651212573},126]
[632,null,null,null,null,null,{"$f":"SUM(G123:G126)","v":497377602.95999986},{"$f":"SUM(H123:H126)","v":530578283.56999999},{"$f":"SUM(I123:I126)","v":530578283.56999999},null,530578283.56999999,null,127]
[633,null,null,null,null,null,null,null,null,null,"",null,128]
[634,"OPERATION AND MAINTENANCE EXPENSES",null,null,null,null,null,null,null,null,"",null,129]
[635,null,null,null,null,null,null,null,null,null,"",null,130]
[636,"Production Expenses",null,null,null,null,null,null,null,null,"",null,{"$f":"+M135+1","v":131}]
[637,null,null,null,null,null,null,null,null,null,"",null,132]
[638,810,"Gas Used for Compressor Station Fuel",null,null,-14233,-5226,{"$f":"'PROJECTED EXPENSES'!AU10","v":-5728.9570999999996},{"$f":"'PROJECTED EXPENSES'!AV10","v":-5781.5489261779994},null,-5728.9570999999996,{"$f":"+K138-G138","v":-502.95709999999963},133]
[639,812,"Gas Used for Other Utility Operations",null,null,-893091.92999999993,-297360.19999999995,{"$f":"'PROJECTED EXPENSES'!AU11","v":-282482.936636},{"$f":"'PROJECTED EXPENSES'!AV11","v":-285076.12999431847},null,-282482.936636,{"$f":"+K139-G139","v":14877.263363999955},134]
[{"$f":"+A139+1","v":640},null,null,null,null,null,null,null,null,null,"",null,135]
[641,null,"Total Production Expenses",null,null,-907324.92999999993,{"$f":"SUM(G138:G139)","v":-302586.19999999995},{"$f":"SUM(H138:H139)","v":-288211.893736},{"$f":"SUM(I138:I139)","v":-290857.67892049649},null,-288211.893736,{"$f":"+K141-G141","v":14374.306263999955},136]
[642,null,null,null,null,null,null,null,null,null,"",null,137]
[643,"Distribution Operations & Maintenance Expenses",null,null,null,null,null,null,null,null,"",null,138]
[644,null," ",null,null,null,null,null,null,null,"",null,139]
[645,870,"Operation Supervision & Engineering",null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M145,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M145,FALSE))","v":""},null,140]
[646,null,null,"Utah",null,11130355.119999999,7153196.7400000002,{"$f":"'PROJECTED EXPENSES'!AU18","v":7164979.1830538129},{"$f":"'PROJECTED EXPENSES'!AV18","v":7469770.4075300442},null,7164979.1830538129,{"$f":"+K146-G146","v":11782.44305381272},141]
[647,null,null,"Wyoming",null,643277.56000000017,528944.96000000008,{"$f":"'PROJECTED EXPENSES'!AU19","v":524841.98412403581},{"$f":"'PROJECTED EXPENSES'!AV19","v":547827.209227646},null,524841.98412403581,{"$f":"+K147-G147","v":-4102.9758759642718},142]
[648,null,null,"Total",null,11773632.68,{"$f":"SUM(G146:G147)","v":7682141.7000000002},{"$f":"SUM(H146:H147)","v":7689821.1671778485},{"$f":"SUM(I146:I147)","v":8017597.61675769},null,7689821.1671778485,{"$f":"+K148-G148","v":7679.4671778483316},143]
[649,null,null,null,null,null,null,null,null,null,"",null,144]
[650,871,"Distribution Load Dispatching",null,null,null,null,null,null,null,"",null,145]
[651,null,null,"Utah",null,1879996.2199999997,1232325.75,{"$f":"'PROJECTED EXPENSES'!AU23","v":1295334.8599805399},{"$f":"'PROJECTED EXPENSES'!AV23","v":1408827.7423587153},null,1295334.8599805399,{"$f":"+K151-G151","v":63009.109980539884},146]
[652,null,null,"Wyoming",null,30806.410000000003,36504.520000000004,{"$f":"'PROJECTED EXPENSES'!AU24","v":38446.687447564174},{"$f":"'PROJECTED EXPENSES'!AV24","v":41814.379018405874},null,38446.687447564174,{"$f":"+K152-G152","v":1942.1674475641703},147]
[653,null,null,"Total",null,1910802.6299999997,{"$f":"SUM(G151:G152)","v":1268830.27},{"$f":"SUM(H151:H152)","v":1333781.5474281041},{"$f":"SUM(I151:I152)","v":1450642.1213771212},null,1333781.5474281041,{"$f":"+K153-G153","v":64951.277428104077},148]
[654,null,null,null,null,null,null,null,null,null,"",null,149]
[655,872,"Compressor Station Labor & Expenses",null,null,null,null,null,null,null,"",null,150]
[656,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU28","v":0},{"$f":"'PROJECTED EXPENSES'!AV28","v":0},null,0,{"$f":"+K156-G156","v":0},151]
[657,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU29","v":0},{"$f":"'PROJECTED EXPENSES'!AV29","v":0},null,0,{"$f":"+K157-G157","v":0},152]
[658,null,null,"Total",null,0,{"$f":"SUM(G156:G157)","v":0},{"$f":"SUM(H156:H157)","v":0},{"$f":"SUM(I156:I157)","v":0},null,0,{"$f":"+K158-G158","v":0},153]
[659,null,null,null,null,null,null,null,null,null,"",null,154]
[660,873,"Compressor Station Fuel & Power",null,null,null,null,null,null,null,"",null,155]
[661,null,null,"Utah",null,14233,0,{"$f":"'PROJECTED EXPENSES'!AU33","v":0},{"$f":"'PROJECTED EXPENSES'!AV33","v":0},null,0,{"$f":"+K161-G161","v":0},156]
[662,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU34","v":0},{"$f":"'PROJECTED EXPENSES'!AV34","v":0},null,0,{"$f":"+K162-G162","v":0},157]
[663,null,null,"Total",null,14233,{"$f":"SUM(G161:G162)","v":0},{"$f":"SUM(H161:H162)","v":0},{"$f":"SUM(I161:I162)","v":0},null,0,{"$f":"+K163-G163","v":0},158]
[664,null,null,null,null,null,null,null,null,null,"",null,159]
[665,874,"Mains & Service Expenses",null,null,null,null,null,null,null,"",null,160]
[666,null,null,"Utah",null,12278206.640000001,15646804.389999999,{"$f":"'PROJECTED EXPENSES'!AU38","v":16211261.729819946},{"$f":"'PROJECTED EXPENSES'!AV38","v":16718004.527540026},null,16211261.729819946,{"$f":"+K166-G166","v":564457.33981994726},161]
[667,null,null,"Wyoming",null,451742.14,546417.46000000008,{"$f":"'PROJECTED EXPENSES'!AU39","v":557395.16522117623},{"$f":"'PROJECTED EXPENSES'!AV39","v":574728.97089485219},null,557395.16522117623,{"$f":"+K167-G167","v":10977.705221176147},162]
[668,null,null,"Total",null,12729948.780000001,{"$f":"SUM(G166:G167)","v":16193221.85},{"$f":"SUM(H166:H167)","v":16768656.895041123},{"$f":"SUM(I166:I167)","v":17292733.498434879},null,16768656.895041123,{"$f":"+K168-G168","v":575435.04504112341},163]
[669,null,null,null,null,null,null,null,null,null,"",null,164]
[670,875,"Measuring & Regulating Station Expenses",null,null,null,null,null,null,null,"",null,165]
[671,null,null,"Utah",null,2204987.8800000004,2678161.42,{"$f":"'PROJECTED EXPENSES'!AU43","v":2814715.5532892416},{"$f":"'PROJECTED EXPENSES'!AV43","v":2995865.5438739788},null,2814715.5532892416,{"$f":"+K171-G171","v":136554.1332892417},166]
[672,null,null,"Wyoming",null,139069.87000000002,82742.64,{"$f":"'PROJECTED EXPENSES'!AU44","v":85546.226721879517},{"$f":"'PROJECTED EXPENSES'!AV44","v":91071.448171377269},null,85546.226721879517,{"$f":"+K172-G172","v":2803.5867218795174},167]
[673,null,null,"Total",null,2344057.7500000005,{"$f":"SUM(G171:G172)","v":2760904.06},{"$f":"SUM(H171:H172)","v":2900261.7800111212},{"$f":"SUM(I171:I172)","v":3086936.992045356},null,2900261.7800111212,{"$f":"+K173-G173","v":139357.72001112113},168]
[674,null,null,null,null,null,null,null,null,null,"",null,169]
[675,878,"Meter & House Regulator Expenses",null,null,null,null,null,null,null,"",null,170]
[676,null,null,"Utah",null,2725264.3499999996,2604101.59,{"$f":"'PROJECTED EXPENSES'!AU48","v":2567131.1332186614},{"$f":"'PROJECTED EXPENSES'!AV48","v":2764192.7666115495},null,2567131.1332186614,{"$f":"+K176-G176","v":-36970.456781338435},171]
[677,null,null,"Wyoming",null,214421.77,222976.99999999997,{"$f":"'PROJECTED EXPENSES'!AU49","v":186105.36434425376},{"$f":"'PROJECTED EXPENSES'!AV49","v":200535.01899931184},null,186105.36434425376,{"$f":"+K177-G177","v":-36871.635655746213},172]
[678,null,null,"Total",null,2939686.1199999996,{"$f":"SUM(G176:G177)","v":2827078.59},{"$f":"SUM(H176:H177)","v":2753236.4975629151},{"$f":"SUM(I176:I177)","v":2964727.7856108611},null,2753236.4975629151,{"$f":"+K178-G178","v":-73842.092437084764},173]
[679,null,null,null,null,null,null,null,null,null,"",null,174]
[680,879,"Customer Installations Expenses",null,null,null,null,null,null,null,"",null,175]
[681,null,null,"Utah",null,2960079.4000000004,1961163.5,{"$f":"'PROJECTED EXPENSES'!AU53","v":1860366.0882905643},{"$f":"'PROJECTED EXPENSES'!AV53","v":2016420.7109069808},null,1860366.0882905643,{"$f":"+K181-G181","v":-100797.41170943575},176]
[682,null,null,"Wyoming",null,118847.07999999999,74734.930000000022,{"$f":"'PROJECTED EXPENSES'!AU54","v":60163.43733749308},{"$f":"'PROJECTED EXPENSES'!AV54","v":65341.927808179273},null,60163.43733749308,{"$f":"+K182-G182","v":-14571.492662506942},177]
[683,null,null,"Total",null,3078926.4800000004,{"$f":"SUM(G181:G182)","v":2035898.43},{"$f":"SUM(H181:H182)","v":1920529.5256280573},{"$f":"SUM(I181:I182)","v":2081762.6387151601},null,1920529.5256280573,{"$f":"+K183-G183","v":-115368.90437194263},178]
[684,null,null,null,null,null,null,null,null,null,"",null,179]
[685,880,"Other Expenses",null,null,null,null,null,null,null,"",null,180]
[686,null,null,"Utah",null,7913746.8099999987,16053809.32,{"$f":"'PROJECTED EXPENSES'!AU58","v":15409058.893927276},{"$f":"'PROJECTED EXPENSES'!AV58","v":16089047.383661183},null,15409058.893927276,{"$f":"+K186-G186","v":-644750.42607272416},181]
[687,null,null,"Wyoming",null,652900.72000000009,1272865.0999999999,{"$f":"'PROJECTED EXPENSES'!AU59","v":1202269.2398157965},{"$f":"'PROJECTED EXPENSES'!AV59","v":1256627.218899966},null,1202269.2398157965,{"$f":"+K187-G187","v":-70595.860184203368},182]
[688,null,null,"Total",null,8566647.5299999993,{"$f":"SUM(G186:G187)","v":17326674.420000002},{"$f":"SUM(H186:H187)","v":16611328.133743072},{"$f":"SUM(I186:I187)","v":17345674.60256115},null,16611328.133743072,{"$f":"+K188-G188","v":-715346.28625692986},183]
[689,null,null,null,null,null,null,null,null,null,"",null,184]
[690,881,"Rents",null,null,null,null,null,null,null,"",null,185]
[691,null,null,"Utah",null,42721.05,27543.139999999992,{"$f":"'PROJECTED EXPENSES'!AU63","v":9555.5500113163052},{"$f":"'PROJECTED EXPENSES'!AV63","v":10307.547367857243},null,9555.5500113163052,{"$f":"+K191-G191","v":-17987.589988683685},186]
[692,null,null,"Wyoming",null,1403.7900000000002,293.73,{"$f":"'PROJECTED EXPENSES'!AU64","v":316.02863653176615},{"$f":"'PROJECTED EXPENSES'!AV64","v":340.90145152863744},null,316.02863653176615,{"$f":"+K192-G192","v":22.298636531766135},187]
[693,null,null,"Total",null,44124.840000000004,{"$f":"SUM(G191:G192)","v":27836.869999999992},{"$f":"SUM(H191:H192)","v":9871.5786478480713},{"$f":"SUM(I191:I192)","v":10648.448819385882},null,9871.5786478480713,{"$f":"+K193-G193","v":-17965.291352151922},188]
[694,null,null,null,null,null,null,null,null,null,"",null,189]
[695,885,"Maintenance Supervision & Engineering",null,null,null,null,null,null,null,"",null,190]
[696,null,null,"Utah",null,542083.92999999993,270450.35000000003,{"$f":"'PROJECTED EXPENSES'!AU68","v":194950.29867502666},{"$f":"'PROJECTED EXPENSES'!AV68","v":211494.90931689029},null,194950.29867502666,{"$f":"+K196-G196","v":-75500.051324973378},191]
[697,null,null,"Wyoming",null,16345.48,0,{"$f":"'PROJECTED EXPENSES'!AU69","v":0},{"$f":"'PROJECTED EXPENSES'!AV69","v":0},null,0,{"$f":"+K197-G197","v":0},192]
[698,null,null,"Total",null,558429.40999999992,{"$f":"SUM(G196:G197)","v":270450.35000000003},{"$f":"SUM(H196:H197)","v":194950.29867502666},{"$f":"SUM(I196:I197)","v":211494.90931689029},null,194950.29867502666,{"$f":"+K198-G198","v":-75500.051324973378},193]
[699,null,null,null,null,null,null,null,null,null,"",null,194]
[700,886,"Maintenance of Structures & Improvements",null,null,null,null,null,null,null,"",null,{"$f":"+M199+1","v":195}]
[701,null,null,"Utah",null,88322.179999999978,0,{"$f":"'PROJECTED EXPENSES'!AU73","v":0},{"$f":"'PROJECTED EXPENSES'!AV73","v":0},null,0,{"$f":"+K201-G201","v":0},196]
[702,null,null,"Wyoming",null,2954.09,0,{"$f":"'PROJECTED EXPENSES'!AU74","v":0},{"$f":"'PROJECTED EXPENSES'!AV74","v":0},null,0,{"$f":"+K202-G202","v":0},197]
[703,null,null,"Total",null,91276.269999999975,{"$f":"SUM(G201:G202)","v":0},{"$f":"SUM(H201:H202)","v":0},{"$f":"SUM(I201:I202)","v":0},null,0,{"$f":"+K203-G203","v":0},198]
[{"$f":"+A203+1","v":704},null,null,null,null,null,null,null,null,null,"",null,199]
[705,887,"Maintenance of Mains",null,null,null,null,null,null,null,"",null,200]
[706,null,null,"Utah",null,8401730.8399999999,9202601.6000000015,{"$f":"'PROJECTED EXPENSES'!AU78","v":9468482.7611048147},{"$f":"'PROJECTED EXPENSES'!AV78","v":9666715.2376759145},null,9468482.7611048147,{"$f":"+K206-G206","v":265881.16110481322},201]
[707,null,null,"Wyoming",null,133672.81999999998,15921.009999999998,{"$f":"'PROJECTED EXPENSES'!AU79","v":8119.7564651699531},{"$f":"'PROJECTED EXPENSES'!AV79","v":8291.5205541692285},null,8119.7564651699531,{"$f":"+K207-G207","v":-7801.2535348300453},202]
[708,null,null,"Total",null,8535403.6600000001,{"$f":"SUM(G206:G207)","v":9218522.6100000013},{"$f":"SUM(H206:H207)","v":9476602.5175699852},{"$f":"SUM(I206:I207)","v":9675006.7582300846},null,9476602.5175699852,{"$f":"+K208-G208","v":258079.90756998397},203]
[709,null,null,null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M209,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M209,FALSE))","v":""},null,204]
[710,888,"Maint of Compressor Station Equipment",null,null,null,null,null,null,null,"",null,205]
[711,null,null,"Utah",null,973056.72,3402959.17,{"$f":"'PROJECTED EXPENSES'!AU83","v":3384487.9867225434},{"$f":"'PROJECTED EXPENSES'!AV83","v":3512951.136702382},null,3384487.9867225434,{"$f":"+K211-G211","v":-18471.183277456556},206]
[712,null,null,"Wyoming",null,102474.85,46388.13,{"$f":"'PROJECTED EXPENSES'!AU84","v":44734.113093196844},{"$f":"'PROJECTED EXPENSES'!AV84","v":46444.558234157797},null,44734.113093196844,{"$f":"+K212-G212","v":-1654.0169068031537},207]
[713,null,null,"Total",null,1075531.57,{"$f":"SUM(G211:G212)","v":3449347.3},{"$f":"SUM(H211:H212)","v":3429222.0998157403},{"$f":"SUM(I211:I212)","v":3559395.69493654},null,3429222.0998157403,{"$f":"+K213-G213","v":-20125.200184259564},208]
[714,null,null,null,null,null,null,null,null,null,"",null,209]
[715,889,"Maint of Meas. & Reg. Station Equipment",null,null,null,null,null,null,null,"",null,210]
[716,null,null,"Utah",null,89094.399999999994,34153.14,{"$f":"'PROJECTED EXPENSES'!AU88","v":35499.644645838074},{"$f":"'PROJECTED EXPENSES'!AV88","v":38180.947996440365},null,35499.644645838074,{"$f":"+K216-G216","v":1346.5046458380748},211]
[717,null,null,"Wyoming",null,81722.52,1077.31,{"$f":"'PROJECTED EXPENSES'!AU89","v":1120.3541004857489},{"$f":"'PROJECTED EXPENSES'!AV89","v":1204.1245721356281},null,1120.3541004857489,{"$f":"+K217-G217","v":43.044100485748913},212]
[718,null,null,"Total",null,170816.91999999998,{"$f":"SUM(G216:G217)","v":35230.449999999997},{"$f":"SUM(H216:H217)","v":36619.998746323821},{"$f":"SUM(I216:I217)","v":39385.072568575997},null,36619.998746323821,{"$f":"+K218-G218","v":1389.5487463238242},213]
[719,null,null,null,null,null,null,null,null,null,"",null,214]
[720,892,"Maintenance of Services",null,null,null,null,null,null,null,"",null,215]
[721,null,null,"Utah",null,472098.05,1147043.97,{"$f":"'PROJECTED EXPENSES'!AU93","v":1129605.2734175404},{"$f":"'PROJECTED EXPENSES'!AV93","v":1217407.7592390429},null,1129605.2734175404,{"$f":"+K221-G221","v":-17438.696582459612},216]
[722,null,null,"Wyoming",null,72587.44,35304.769999999997,{"$f":"'PROJECTED EXPENSES'!AU94","v":38032.602727899641},{"$f":"'PROJECTED EXPENSES'!AV94","v":40988.26210520466},null,38032.602727899641,{"$f":"+K222-G222","v":2727.8327278996439},217]
[723,null,null,"Total",null,544685.49,{"$f":"SUM(G221:G222)","v":1182348.74},{"$f":"SUM(H221:H222)","v":1167637.8761454399},{"$f":"SUM(I221:I222)","v":1258396.0213442475},null,1167637.8761454399,{"$f":"+K223-G223","v":-14710.86385456007},218]
[724,null,null,null,null,null,null,null,null,null,"",null,219]
[725,893,"Maintenance of Meters & House Regulators",null,null,null,null,null,null,null,"",null,220]
[726,null,null,"Utah",null,569715.0199999999,684012.55,{"$f":"'PROJECTED EXPENSES'!AU98","v":711833.86991266639},{"$f":"'PROJECTED EXPENSES'!AV98","v":755500.94117824966},null,711833.86991266639,{"$f":"+K226-G226","v":27821.319912666338},221]
[727,null,null,"Wyoming",null,1965.9800000000005,134011.34,{"$f":"'PROJECTED EXPENSES'!AU99","v":141503.04480517309},{"$f":"'PROJECTED EXPENSES'!AV99","v":149866.67753011658},null,141503.04480517309,{"$f":"+K227-G227","v":7491.7048051730962},222]
[728,null,null,"Total",null,571680.99999999988,{"$f":"SUM(G226:G227)","v":818023.89},{"$f":"SUM(H226:H227)","v":853336.91471783945},{"$f":"SUM(I226:I227)","v":905367.6187083663},null,853336.91471783945,{"$f":"+K228-G228","v":35313.024717839435},223]
[729,null,null,null,null,null,null,null,null,null,"",null,224]
[730,8941,"Maintenance of Communication Equipment",null,null,null,null,null,null,null,"",null,225]
[731,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU103","v":0},{"$f":"'PROJECTED EXPENSES'!AV103","v":0},null,0,{"$f":"+K231-G231","v":0},226]
[732,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU104","v":0},{"$f":"'PROJECTED EXPENSES'!AV104","v":0},null,0,{"$f":"+K232-G232","v":0},227]
[733,null,null,"Total",null,0,{"$f":"SUM(G231:G232)","v":0},{"$f":"SUM(H231:H232)","v":0},{"$f":"SUM(I231:I232)","v":0},null,0,{"$f":"+K233-G233","v":0},228]
[734,null,null,null,null,null,null,null,null,null,"",null,229]
[735,8942,"Maintenance of Other Equipment",null,null,null,null,null,null,null,"",null,230]
[736,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU108","v":0},{"$f":"'PROJECTED EXPENSES'!AV108","v":0},null,0,{"$f":"+K236-G236","v":0},231]
[737,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU109","v":0},{"$f":"'PROJECTED EXPENSES'!AV109","v":0},null,0,{"$f":"+K237-G237","v":0},232]
[738,null,null,"Total",null,0,{"$f":"SUM(G236:G237)","v":0},{"$f":"SUM(H236:H237)","v":0},{"$f":"SUM(I236:I237)","v":0},null,0,{"$f":"+K238-G238","v":0},233]
[739,null,null,null,null,null,null,null,null,null,"",null,234]
[740,"System Total Distribution O&M Expenses",null,null,null,null,null,null,null,null,"",null,235]
[741,null,"Utah Distribution O&M Expenses",null,null,52285691.609999999,{"$f":"G146+G151+G156+G161+G166+G171+G176+G181+G186+G191+G196+G201+G206+G211+G216+G221+G226+G231+G236","v":62098326.629999995},{"$f":"H146+H151+H156+H161+H166+H171+H176+H181+H186+H191+H196+H201+H206+H211+H216+H221+H226+H231+H236","v":62257262.826069787},64874687.561959244,null,62257262.826069787,{"$f":"+K241-G241","v":158936.19606979191},236]
[742,null,"Wyoming Distribution O&M Expenses",null,null,2664192.5200000005,{"$f":"G147+G152+G157+G162+G167+G172+G177+G182+G187+G192+G197+G202+G207+G212+G217+G222+G227+G232+G237","v":2998182.8999999994},2888594.0048406566,3025082.2174670505,null,2888594.0048406566,{"$f":"+K242-G242","v":-109588.89515934279},237]
[743,null,null,null,null,null,null,null,null,null,"",null,238]
[744,null,"System Total Distribution O&M Expenses",null,null,54949884.130000003,{"$f":"SUM(G241:G242)","v":65096509.529999994},{"$f":"SUM(H241:H242)","v":65145856.830910444},{"$f":"SUM(I241:I242)","v":67899769.779426292},null,65145856.830910444,{"$f":"+K244-G244","v":49347.300910450518},239]
[745,null,null,null,null,null,null,null,null,null,"",null,240]
[746,"Customer Accounts Expense",null,null,null,null,null,null,null,null,"",null,241]
[747,null,null,null,null,null,null,null,null,null,"",null,242]
[748,901,"Supervision",null,null,null,null,null,null,null,"",null,243]
[749,null,null,"Utah",null,1123201.22,1313509.6800000002,{"$f":"'PROJECTED EXPENSES'!AU121","v":1317444.1449584034},{"$f":"'PROJECTED EXPENSES'!AV121","v":1427195.81494621},null,1317444.1449584034,{"$f":"+K249-G249","v":3934.4649584032595},244]
[750,null,null,"Wyoming",null,23973.87,14935.17,{"$f":"'PROJECTED EXPENSES'!AU122","v":19384.850028786081},{"$f":"'PROJECTED EXPENSES'!AV122","v":21035.946280515473},null,19384.850028786081,{"$f":"+K250-G250","v":4449.6800287860806},245]
[751,null,null,"Total",null,1147175.0900000001,{"$f":"SUM(G249:G250)","v":1328444.8500000001},{"$f":"SUM(H249:H250)","v":1336828.9949871895},{"$f":"SUM(I249:I250)","v":1448231.7612267255},null,1336828.9949871895,{"$f":"+K251-G251","v":8384.1449871894438},246]
[752,null,null,null,null,null,null,null,null,null,"",null,247]
[753,902,"Meter Reading Expense",null,null,null,null,null,null,null,"",null,248]
[754,null,null,"Utah",null,1931571.41,1024682.3400000001,{"$f":"'PROJECTED EXPENSES'!AU126","v":967149.7665940614},{"$f":"'PROJECTED EXPENSES'!AV126","v":1045540.336082095},null,967149.7665940614,{"$f":"+K254-G254","v":-57532.573405938689},249]
[755,null,null,"Wyoming",null,66802.97,32577.52,{"$f":"'PROJECTED EXPENSES'!AU127","v":30985.733016387741},{"$f":"'PROJECTED EXPENSES'!AV127","v":33540.314935287635},null,30985.733016387741,{"$f":"+K255-G255","v":-1591.7869836122591},250]
[756,null,null,"Total",null,1998374.38,{"$f":"SUM(G254:G255)","v":1057259.8600000001},{"$f":"SUM(H254:H255)","v":998135.49961044919},{"$f":"SUM(I254:I255)","v":1079080.6510173827},null,998135.49961044919,{"$f":"+K256-G256","v":-59124.360389550915},251]
[757,null,null,null,null,null,null,null,null,null,"",null,252]
[758,9031,"Customer Records Expense",null,null,null,null,null,null,null,"",null,253]
[759,null,null,"Utah",null,13163140.24,7603226.5299999993,{"$f":"'PROJECTED EXPENSES'!AU131","v":8309232.0687764641},{"$f":"'PROJECTED EXPENSES'!AV131","v":9008947.9364516232},null,8309232.0687764641,{"$f":"+K259-G259","v":706005.53877646476},254]
[760,null,null,"Wyoming",null,550191.44000000006,221823.93000000002,{"$f":"'PROJECTED EXPENSES'!AU132","v":236274.78261324175},{"$f":"'PROJECTED EXPENSES'!AV132","v":256177.24563880434},null,236274.78261324175,{"$f":"+K260-G260","v":14450.852613241732},255]
[761,null,null,"Total",null,13713331.68,{"$f":"SUM(G259:G260)","v":7825050.459999999},{"$f":"SUM(H259:H260)","v":8545506.8513897061},{"$f":"SUM(I259:I260)","v":9265125.1820904277},null,8545506.8513897061,{"$f":"+K261-G261","v":720456.3913897071},256]
[762,null,null,null,null,null,null,null,null,null,"",null,257]
[763,9032,"Collection Expense",null,null,null,null,null,null,null,"",null,258]
[764,null,null,"Utah",null,139298.02000000002,961329.72,{"$f":"'PROJECTED EXPENSES'!AU136","v":1016977.3617310884},{"$f":"'PROJECTED EXPENSES'!AV136","v":1051453.9500768885},null,1016977.3617310884,{"$f":"+K264-G264","v":55647.641731088399},{"$f":"+M263+1","v":259}]
[765,null,null,"Wyoming",null,34517.85,36016.880000000005,{"$f":"'PROJECTED EXPENSES'!AU137","v":38404.972923672496},{"$f":"'PROJECTED EXPENSES'!AV137","v":39718.220939314233},null,38404.972923672496,{"$f":"+K265-G265","v":2388.0929236724915},260]
[766,null,null,"Total",null,173815.87000000002,{"$f":"SUM(G264:G265)","v":997346.6},{"$f":"SUM(H264:H265)","v":1055382.3346547608},{"$f":"SUM(I264:I265)","v":1091172.1710162028},null,1055382.3346547608,{"$f":"+K266-G266","v":58035.734654760803},261]
[767,null,null,null,null,null,null,null,null,null,"",null,262]
[{"$f":"+A267+1","v":768},9033,"Interest Exp - Customer Security Deposits",null,null,null,null,null,null,null,"",null,263]
[769,null,null,"Utah",null,273728.07,0,{"$f":"'PROJECTED EXPENSES'!AU141","v":0},{"$f":"'PROJECTED EXPENSES'!AV141","v":0},null,0,{"$f":"+K269-G269","v":0},264]
[770,null,null,"Wyoming",null,5135.1100000000006,0,{"$f":"'PROJECTED EXPENSES'!AU142","v":0},{"$f":"'PROJECTED EXPENSES'!AV142","v":0},null,0,{"$f":"+K270-G270","v":0},265]
[771,null,null,"Total",null,278863.18,{"$f":"SUM(G269:G270)","v":0},{"$f":"SUM(H269:H270)","v":0},{"$f":"SUM(I269:I270)","v":0},null,0,{"$f":"+K271-G271","v":0},266]
[772,null,null,null,null,null,null,null,null,null,"",null,267]
[773,"904.0","Uncollectible Accounts - DNG",null,null,null,null,null,null,null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M273,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M273,FALSE))","v":""},null,268]
[774,null,null,"Utah",null,656083.52999999991,1765981.4299999997,{"$f":"'PROJECTED EXPENSES'!AU146","v":1987068.5599999996},{"$f":"'PROJECTED EXPENSES'!AV146","v":1987068.5599999996},null,1987068.5599999996,{"$f":"+K274-G274","v":221087.12999999989},269]
[775,null,null,"Wyoming",null,63801.19999999999,145375,{"$f":"'PROJECTED EXPENSES'!AU147","v":174595.71},{"$f":"'PROJECTED EXPENSES'!AV147","v":174595.71},null,174595.71,{"$f":"+K275-G275","v":29220.709999999992},270]
[776,null,null,"Total",null,719884.72999999986,{"$f":"SUM(G274:G275)","v":1911356.4299999997},{"$f":"SUM(H274:H275)","v":2161664.2699999996},{"$f":"SUM(I274:I275)","v":2161664.2699999996},null,2161664.2699999996,{"$f":"+K276-G276","v":250307.83999999985},271]
[777,null,null,null,null,null,null,null,null,null,"",null,272]
[778,"904.1","Uncollectible Accounts - SNG",null,null,null,null,null,null,null,"",null,273]
[779,null,null,"Utah",null,212317.07000000004,433659.16,{"$f":"'PROJECTED EXPENSES'!AU151","v":617365.78999999992},{"$f":"'PROJECTED EXPENSES'!AV151","v":617365.78999999992},null,617365.78999999992,{"$f":"+K279-G279","v":183706.62999999995},274]
[780,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU152","v":0},{"$f":"'PROJECTED EXPENSES'!AV152","v":0},null,0,{"$f":"+K280-G280","v":0},275]
[781,null,null,"Total",null,212317.07000000004,{"$f":"SUM(G279:G280)","v":433659.16},{"$f":"SUM(H279:H280)","v":617365.78999999992},{"$f":"SUM(I279:I280)","v":617365.78999999992},null,617365.78999999992,{"$f":"+K281-G281","v":183706.62999999995},276]
[782,null,null,null,null,null,null,null,null,null,"",null,277]
[783,"904.2","Uncollectible Accounts - Commodity",null,null,null,null,null,null,null,"",null,278]
[784,null,null,"Utah",null,841817.97,2032632.8699999996,{"$f":"'PROJECTED EXPENSES'!AU156","v":2859839.65},{"$f":"'PROJECTED EXPENSES'!AV156","v":2859839.65},null,2859839.65,{"$f":"+K284-G284","v":827206.78000000026},279]
[785,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU157","v":0},{"$f":"'PROJECTED EXPENSES'!AV157","v":0},null,0,{"$f":"+K285-G285","v":0},280]
[786,null,null,"Total",null,841817.97,{"$f":"SUM(G284:G285)","v":2032632.8699999996},{"$f":"SUM(H284:H285)","v":2859839.65},{"$f":"SUM(I284:I285)","v":2859839.65},null,2859839.65,{"$f":"+K286-G286","v":827206.78000000026},281]
[787,null,null,null,null,null,null,null,null,null,"",null,282]
[788,null,null,null,null,null,null,null,null,null,"",null,283]
[789,905,"Miscellaneous Expense",null,null,null,null,null,null,null,"",null,284]
[790,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU162","v":0},{"$f":"'PROJECTED EXPENSES'!AV162","v":0},null,0,{"$f":"+K290-G290","v":0},285]
[791,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU163","v":0},{"$f":"'PROJECTED EXPENSES'!AV163","v":0},null,0,{"$f":"+K291-G291","v":0},286]
[792,null,null,"Total",null,0,{"$f":"SUM(G290:G291)","v":0},{"$f":"SUM(H290:H291)","v":0},{"$f":"SUM(I290:I291)","v":0},null,0,{"$f":"+K292-G292","v":0},287]
[793,null,null,null,null,null,null,null,null,null,"",null,288]
[794,"System Total Customer Accounts Exp",null,null,null,null,null,null,null,null,"",null,289]
[795,null,"Utah Customer Accounts Expenses",null,null,18341157.530000001,{"$f":"G249+G254+G259+G264+G269+G274+G279+G284+G290","v":15135021.73},{"$f":"H249+H254+H259+H264+H269+H274+H279+H284+H290","v":17075077.342060015},17997412.037556816,null,17075077.342060015,{"$f":"+K295-G295","v":1940055.6120600142},290]
[796,null,"Wyoming Customer Accounts Expenses",null,null,744422.44,{"$f":"G250+G255+G260+G265+G270+G275+G280+G285+G291","v":450728.5},499646.04858208809,525067.43779392168,null,499646.04858208809,{"$f":"+K296-G296","v":48917.548582088086},291]
[797,null,null,null,null,null,null,null,null,null,"",null,292]
[798,null,"System Total Customer Accounts Exp",null,null,19085579.970000003,{"$f":"SUM(G295:G296)","v":15585750.23},{"$f":"SUM(H295:H296)","v":17574723.390642103},{"$f":"SUM(I295:I296)","v":18522479.475350738},null,17574723.390642103,{"$f":"+K298-G298","v":1988973.1606421024},293]
[799,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,295]
[801,null,null,null,null,null,null,null,null,null,"",null,296]
[802,907,"Supervision",null,null,null,null,null,null,null,"",null,297]
[803,null,null,"Utah",null,370305.81000000006,442366.07,{"$f":"'PROJECTED EXPENSES'!AU174","v":497005.56342644297},{"$f":"'PROJECTED EXPENSES'!AV174","v":533727.16060514131},null,497005.56342644297,{"$f":"+K303-G303","v":54639.493426442961},298]
[804,null,null,"Wyoming",null,9679.8300000000017,12422.430000000002,{"$f":"'PROJECTED EXPENSES'!AU175","v":13991.33899586945},{"$f":"'PROJECTED EXPENSES'!AV175","v":15025.609729582011},null,13991.33899586945,{"$f":"+K304-G304","v":1568.9089958694476},299]
[805,null,null,"Total",null,379985.64000000007,{"$f":"SUM(G303:G304)","v":454788.5},{"$f":"SUM(H303:H304)","v":510996.90242231241},{"$f":"SUM(I303:I304)","v":548752.77033472329},null,510996.90242231241,{"$f":"+K305-G305","v":56208.402422312414},300]
[806,null,null,null,null,null,null,null,null,null,"",null,301]
[807,908,"Customer Assistance Expense",null,null,null,null,null,null,null,"",null,302]
[808,null,null,"Utah",null,23269929.850000001,28370275.680000003,{"$f":"'PROJECTED EXPENSES'!AU179","v":25691971.552224614},{"$f":"'PROJECTED EXPENSES'!AV179","v":26083984.727391206},null,25691971.552224614,{"$f":"+K308-G308","v":-2678304.1277753897},303]
[809,null,null,"Wyoming",null,237202.52999999997,174276.02999999997,{"$f":"'PROJECTED EXPENSES'!AU180","v":138100.87533594135},{"$f":"'PROJECTED EXPENSES'!AV180","v":140214.93508401082},null,138100.87533594135,{"$f":"+K309-G309","v":-36175.154664058617},304]
[810,null,null,"Total",null,23507132.380000003,{"$f":"SUM(G308:G309)","v":28544551.710000005},{"$f":"SUM(H308:H309)","v":25830072.427560557},{"$f":"SUM(I308:I309)","v":26224199.662475217},null,25830072.427560557,{"$f":"+K310-G310","v":-2714479.2824394479},305]
[811,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,307]
[813,null,null,"Utah",null,745487.52,841205.60000000009,{"$f":"'PROJECTED EXPENSES'!AU184","v":857840.59165419987},{"$f":"'PROJECTED EXPENSES'!AV184","v":867619.97439905792},null,857840.59165419987,{"$f":"+K313-G313","v":16634.991654199781},308]
[814,null,null,"Wyoming",null,20519.680000000004,18493.09,{"$f":"'PROJECTED EXPENSES'!AU185","v":19100.877803399999},{"$f":"'PROJECTED EXPENSES'!AV185","v":19318.627810358761},null,19100.877803399999,{"$f":"+K314-G314","v":607.78780339999867},309]
[815,null,null,"Total",null,766007.20000000007,{"$f":"SUM(G313:G314)","v":859698.69000000006},{"$f":"SUM(H313:H314)","v":876941.46945759992},{"$f":"SUM(I313:I314)","v":886938.60220941668},null,876941.46945759992,{"$f":"+K315-G315","v":17242.779457599856},310]
[816,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,312]
[818,null,null,"Utah",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU189","v":0},{"$f":"'PROJECTED EXPENSES'!AV189","v":0},null,0,{"$f":"+K318-G318","v":0},313]
[819,null,null,"Wyoming",null,0,0,{"$f":"'PROJECTED EXPENSES'!AU190","v":0},{"$f":"'PROJECTED EXPENSES'!AV190","v":0},null,0,{"$f":"+K319-G319","v":0},314]
[820,null,null,"Total",null,0,{"$f":"SUM(G318:G319)","v":0},{"$f":"SUM(H318:H319)","v":0},{"$f":"SUM(I318:I319)","v":0},null,0,{"$f":"+K320-G320","v":0},315]
[821,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,317]
[823,null,"Utah Total Cust Service & Info Exp",null,null,24385723.18,{"$f":"G303+G308+G313+G318","v":29653847.350000005},{"$f":"H303+H308+H313+H318","v":27046817.707305256},27485331.862395402,null,27046817.707305256,{"$f":"+K323-G323","v":-2607029.6426947489},318]
[824,null,"Wyoming Total Cust Service & Info Exp",null,null,267402.03999999998,{"$f":"G304+G309+G314+G319","v":205191.54999999996},171193.09213521081,174559.1726239516,null,171193.09213521081,{"$f":"+K324-G324","v":-33998.457864789147},319]
[825,null,null,null,null,null,null,null,null,null,"",null,320]
[826,null,"System Total Cust Service & Info Exp",null,null,24653125.219999999,{"$f":"SUM(G323:G325)","v":29859038.900000006},{"$f":"SUM(H323:H325)","v":27218010.799440466},{"$f":"SUM(I323:I325)","v":27659891.035019353},null,27218010.799440466,{"$f":"+K326-G326","v":-2641028.1005595401},321]
[827,null,null,null,null,null,null,null,null,null,"",null,322]
[828,"Administrative & General Expense",null,null,null,null,null,null,null,null,"",null,323]
[829,null,null,null,null,null,null,null,null,null,"",null,324]
[830,920,"Administrative & General Salaries",null,null,null,null,null,null,null,"",null,325]
[831,null,"Utah",null,null,4406724.58,5459694.1099999994,{"$f":"'PROJECTED EXPENSES'!AU202","v":5844061.1682046028},{"$f":"'PROJECTED EXPENSES'!AV202","v":5854964.519983165},null,5844061.1682046028,{"$f":"+K331-G331","v":384367.05820460338},326]
[832,null,"Wyoming",null,null,116002.97,174507.19,{"$f":"'PROJECTED EXPENSES'!AU203","v":188449.24289403082},{"$f":"'PROJECTED EXPENSES'!AV203","v":186520.19599484379},null,188449.24289403082,{"$f":"+K332-G332","v":13942.052894030814},327]
[833,null,"Total",null,null,4522727.55,{"$f":"SUM(G331:G332)","v":5634201.2999999998},{"$f":"SUM(H331:H332)","v":6032510.4110986339},{"$f":"SUM(I331:I332)","v":6041484.7159780087},null,6032510.4110986339,{"$f":"+K333-G333","v":398309.11109863408},328]
[834,921,"Office Supplies & Expenses",null,null,null,null,null,null,null,"",null,329]
[835,null,"Utah",null,null,32693295.829999998,2264457.7000000002,{"$f":"'PROJECTED EXPENSES'!AU206","v":2379402.9832380605},{"$f":"'PROJECTED EXPENSES'!AV206","v":2409464.6136405165},null,2379402.9832380605,{"$f":"+K335-G335","v":114945.28323806031},330]
[836,null,"Wyoming",null,null,1489434.61,77627.929999999993,{"$f":"'PROJECTED EXPENSES'!AU207","v":90817.989163962353},{"$f":"'PROJECTED EXPENSES'!AV207","v":91986.803492311679},null,90817.989163962353,13190.05916396236,331]
[837,null,"Total",null,null,34182730.439999998,{"$f":"SUM(G335:G336)","v":2342085.6300000004},{"$f":"SUM(H335:H336)","v":2470220.9724020227},{"$f":"SUM(I335:I336)","v":2501451.4171328284},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M337,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M337,FALSE))","v":2470220.9724020227},128135.34240202233,332]
[838,922,"Administrative Expenses Transferred",null,null,null,null,null,null,null,"",null,333]
[839,null,"Utah",null,null,-3802906.8900000006,-14805055.200000001,{"$f":"'PROJECTED EXPENSES'!AU210","v":-13935096.579999998},{"$f":"'PROJECTED EXPENSES'!AV210","v":-13935096.579999998},null,-13935096.579999998,869958.62000000291,{"$f":"+M338+1","v":334}]
[840,null,"Wyoming",null,null,-125232.56,-507146.45999999996,{"$f":"'PROJECTED EXPENSES'!AU211","v":-474939.06999999995},{"$f":"'PROJECTED EXPENSES'!AV211","v":-474939.06999999995},null,-474939.06999999995,32207.390000000014,335]
[841,null,"Total",null,null,-3928139.4500000007,{"$f":"SUM(G339:G340)","v":-15312201.66},{"$f":"SUM(H339:H340)","v":-14410035.649999999},{"$f":"SUM(I339:I340)","v":-14410035.649999999},null,-14410035.649999999,902166.01000000164,336]
[842,923,"Outside Services Employed",null,null,null,null,null,null,null,"",null,337]
[{"$f":"+A342+1","v":843},null,"Utah",null,null,1318004.83,33289973.330000002,{"$f":"'PROJECTED EXPENSES'!AU214","v":34049335.376991689},{"$f":"'PROJECTED EXPENSES'!AV214","v":36756379.022277132},null,34049335.376991689,{"$f":"+K343-G343","v":759362.04699168727},338]
[844,null,"Wyoming",null,null,81652.27,1037379.03,{"$f":"'PROJECTED EXPENSES'!AU215","v":1147932.1360573464},{"$f":"'PROJECTED EXPENSES'!AV215","v":1239098.0774943286},null,1147932.1360573464,{"$f":"+K344-G344","v":110553.10605734633},339]
[845,null,"Total",null,null,1399657.1,{"$f":"SUM(G343:G344)","v":34327352.359999999},{"$f":"SUM(H343:H344)","v":35197267.513049036},{"$f":"SUM(I343:I344)","v":37995477.099771462},null,35197267.513049036,{"$f":"+K345-G345","v":869915.15304903686},340]
[846,924,"Property Insurance",null,null,null,null,null,null,null,"",null,341]
[847,null,"Utah",null,null,304598,213691.83000000002,{"$f":"'PROJECTED EXPENSES'!AU218","v":304473.37157160003},{"$f":"'PROJECTED EXPENSES'!AV218","v":308230.57297679357},null,304473.37157160003,{"$f":"+K347-G347","v":90781.541571600013},342]
[848,null,"Wyoming",null,null,10049.430000000004,7341.5599999999995,{"$f":"'PROJECTED EXPENSES'!AU219","v":10353.556784},{"$f":"'PROJECTED EXPENSES'!AV219","v":10481.319674714561},null,10353.556784,{"$f":"+K348-G348","v":3011.9967840000008},343]
[849,null,"Total",null,null,314647.43,{"$f":"SUM(G347:G348)","v":221033.39},{"$f":"SUM(H347:H348)","v":314826.92835560004},{"$f":"SUM(I347:I348)","v":318711.89265150815},null,314826.92835560004,{"$f":"+K349-G349","v":93793.538355600031},344]
[850,925,"Injuries & Damages",null,null,null,null,null,null,null,"",null,345]
[851,null,"Utah",null,null,11516.189999999999,1068996.28,{"$f":"'PROJECTED EXPENSES'!AU222","v":1265709.6194584002},{"$f":"'PROJECTED EXPENSES'!AV222","v":1280265.2800821718},null,1265709.6194584002,{"$f":"+K351-G351","v":196713.33945840015},346]
[852,null,"Wyoming",null,null,224.67000000000002,45110.33,{"$f":"'PROJECTED EXPENSES'!AU223","v":51771.442520800003},{"$f":"'PROJECTED EXPENSES'!AV223","v":52366.814109789208},null,51771.442520800003,{"$f":"+K352-G352","v":6661.1125208000012},347]
[853,null,"Total",null,null,11740.859999999999,{"$f":"SUM(G351:G352)","v":1114106.6100000001},{"$f":"SUM(H351:H352)","v":1317481.0619792002},{"$f":"SUM(I351:I352)","v":1332632.094191961},null,1317481.0619792002,{"$f":"+K353-G353","v":203374.45197920012},348]
[854,926,"Employee Pensions & Benefits",null,null,null,null,null,null,null,"",null,349]
[855,null,"Utah",null,null,162902.46000000002,1778014.54,{"$f":"'PROJECTED EXPENSES'!AU226","v":1426018.3689773337},{"$f":"'PROJECTED EXPENSES'!AV226","v":1506505.1736199674},null,1426018.3689773337,{"$f":"+K355-G355","v":-351996.17102266639},350]
[856,null,"Wyoming",null,null,4488.2200000000021,64692.47,{"$f":"'PROJECTED EXPENSES'!AU227","v":53021.932277180313},{"$f":"'PROJECTED EXPENSES'!AV227","v":55631.498956197589},null,53021.932277180313,{"$f":"+K356-G356","v":-11670.537722819688},351]
[857,null,"Total",null,null,167390.68000000002,{"$f":"SUM(G355:G356)","v":1842707.01},{"$f":"SUM(H355:H356)","v":1479040.3012545139},{"$f":"SUM(I355:I356)","v":1562136.6725761651},null,1479040.3012545139,{"$f":"+K357-G357","v":-363666.7087454861},352]
[858,"928","Regulatory Expense",null,null,null,null,null,null,null,"",null,353]
[859,null,"Utah",null,null,0,11606.48,{"$f":"'PROJECTED EXPENSES'!AU230","v":7978.7022570104327},{"$f":"'PROJECTED EXPENSES'!AV230","v":8349.8323158741732},null,7978.7022570104327,{"$f":"+K359-G359","v":-3627.7777429895668},354]
[860,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU231","v":0},{"$f":"'PROJECTED EXPENSES'!AV231","v":0},null,0,0,355]
[861,null,"Total",null,null,0,{"$f":"SUM(G359:G360)","v":11606.48},{"$f":"SUM(H359:H360)","v":7978.7022570104327},{"$f":"SUM(I359:I360)","v":8349.8323158741732},null,7978.7022570104327,-3627.7777429895668,356]
[862,9301,"General Advertising Expenses",null,null,null,null,null,null,null,"",null,357]
[863,null,"Utah",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU234","v":0},{"$f":"'PROJECTED EXPENSES'!AV234","v":0},null,0,0,358]
[864,null,"Wyoming",null,null,0,0,{"$f":"'PROJECTED EXPENSES'!AU235","v":0},{"$f":"'PROJECTED EXPENSES'!AV235","v":0},null,0,0,359]
[865,null,"Total",null,null,0,{"$f":"SUM(G363:G364)","v":0},{"$f":"SUM(H363:H364)","v":0},{"$f":"SUM(I363:I364)","v":0},null,0,0,360]
[866,9302,"Miscellaneous General Expenses",null,null,null,null,null,null,null,"",null,361]
[867,null,"Utah",null,null,2062151.78,1959106.0599999998,{"$f":"'PROJECTED EXPENSES'!AU238","v":2203392.3225047709},{"$f":"'PROJECTED EXPENSES'!AV238","v":2246106.7745068143},null,2203392.3225047709,244286.26250477112,362]
[868,null,"Wyoming",null,null,42540.13,15626.77,{"$f":"'PROJECTED EXPENSES'!AU239","v":25238.414113183611},{"$f":"'PROJECTED EXPENSES'!AV239","v":25731.498135641246},null,25238.414113183611,9611.6441131836109,363]
[869,null,"Total",null,null,2104691.91,{"$f":"SUM(G367:G368)","v":1974732.8299999998},{"$f":"SUM(H367:H368)","v":2228630.7366179544},{"$f":"SUM(I367:I368)","v":2271838.2726424555},null,2228630.7366179544,253897.90661795461,364]
[870,931,"Rents",null,null,null,null,null,null,null,"",null,365]
[871,null,"Utah",null,null,849584.07999999984,93055.360000000001,{"$f":"'PROJECTED EXPENSES'!AU242","v":93887.797491199992},{"$f":"'PROJECTED EXPENSES'!AV242","v":95031.350864642809},null,93887.797491199992,832.4374911999912,366]
[872,null,"Wyoming",null,null,27802.480000000003,98873.04,{"$f":"'PROJECTED EXPENSES'!AU243","v":99756.964977600001},{"$f":"'PROJECTED EXPENSES'!AV243","v":100972.00481102715},null,99756.964977600001,883.92497760000697,367]
[873,null,"Total",null,null,877386.55999999982,{"$f":"SUM(G371:G372)","v":191928.4},{"$f":"SUM(H371:H372)","v":193644.76246880001},{"$f":"SUM(I371:I372)","v":196003.35567566997},null,193644.76246880001,1716.3624688000127,368]
[874,"935","Maintenance of General Plant",null,null,null,null,null,null,null,"",null,369]
[875,null,"Utah",null,null,0,707114.41,{"$f":"'PROJECTED EXPENSES'!AU246","v":729335.22818365577},{"$f":"'PROJECTED EXPENSES'!AV246","v":771702.10381468537},null,729335.22818365577,22220.818183655734,370]
[876,null,"Wyoming",null,null,0,4373.78,{"$f":"'PROJECTED EXPENSES'!AU247","v":10848.558211147352},{"$f":"'PROJECTED EXPENSES'!AV247","v":11480.973621585843},null,10848.558211147352,6474.7782111473525,371]
[877,null,"Total",null,null,0,{"$f":"SUM(G375:G376)","v":711488.19000000006},{"$f":"SUM(H375:H376)","v":740183.78639480309},{"$f":"SUM(I375:I376)","v":783183.07743627124},null,740183.78639480309,28695.596394803026,372]
[878,null,null,null,null,null,null,null,null,null,"",null,373]
[879,"Total Administrative & General Expense",null,null,null,null,null,null,null,null,"",null,374]
[880,null,"Utah Total Cust Service & Info Exp",null,null,38005870.859999999,{"$f":"G375+G371+G367+G363+G359+G355+G351+G347+G343+G339+G335+G331","v":32040654.899999995},{"$f":"H375+H371+H367+H363+H359+H355+H351+H347+H343+H339+H335+H331","v":34368498.358878322},37301902.664081767,null,34368498.358878322,2327843.4588783272,375]
[881,null,"Wyoming Total Cust Service & Info Exp",null,null,1646962.22,{"$f":"G376+G372+G368+G364+G360+G356+G352+G348+G344+G340+G336+G332","v":1018385.6399999999},1203251.1669992509,1299330.1162904396,null,1203251.1669992509,184865.52699925099,376]
[882,null,"Total Administrative & General Expense",null,null,39652833.079999998,{"$f":"SUM(G380:G381)","v":33059040.539999995},{"$f":"SUM(H380:H381)","v":35571749.525877573},{"$f":"SUM(I380:I381)","v":38601232.78037221},null,35571749.525877573,2512708.9858775772,377]
[883,null,"TOTAL O & M",null,null,137434097.47,{"$f":"+G382+G326+G298+G244+G141","v":143297753},{"$f":"+H382+H326+H298+H244+H141","v":145222128.65313458},{"$f":"+I382+I326+I298+I244+I141","v":152392515.39124811},null,145222128.65313458,1924375.6531345844,378]
[null,null,null,null,null,null,null,null,null,null,"",null,379]
[null,"Other Operating Expenses",null,null,null,null,null,null,null,null,"",null,380]
[null,null,null,null,null,null,null,{"$f":"H383/G383-1","v":1.3429210248220524E-2},{"$f":"I383/H383-1","v":4.9375303919694691E-2},null,1.3429210248220524E-2,null,381]
[{"$f":"+A383+1","v":884},403,"Depreciation Expense",null,null,null,null,null,null,null,"",null,382]
[885,null,null,"Production",null,649452.47999999986,663888.18000000005,{"$f":"-'108_111 Projection'!H43","v":663888.18000000005},{"$f":"-'108_111 Projection'!I43","v":663888.18000000005},null,663888.18000000005,{"$f":"+K388-G388","v":0},383]
[886,null,null,"Distribution - Wyoming",null,1756908.57,2435572.96,{"$f":"-'108_111 Projection'!H44","v":2623254.6469821199},{"$f":"-'108_111 Projection'!I44","v":2963544.5272619757},null,2623254.6469821199,{"$f":"+K389-G389","v":187681.68698211992},384]
[887,null,null,"Distribution - Utah",null,55992912.410000004,68357580.75999999,{"$f":"-'108_111 Projection'!H45","v":72039514.153839216},{"$f":"-'108_111 Projection'!I45","v":81795313.027762383},null,72039514.153839216,{"$f":"+K390-G390","v":3681933.3938392252},385]
[888,null,null,"General",null,8318552.7500000047,8031018.5599999996,{"$f":"-'108_111 Projection'!H46","v":16536857.706141295},{"$f":"-'108_111 Projection'!I46","v":25741740.875897389},null,16536857.706141295,{"$f":"+K391-G391","v":8505839.1461412944},386]
[889,null,null,"Total Depreciation Expense",null,66717826.210000008,{"$f":"SUM(G388:G391)","v":79488060.459999993},{"$f":"SUM(H388:H391)","v":91863514.686962634},{"$f":"SUM(I388:I391)","v":111164486.61092176},null,91863514.686962634,{"$f":"+K392-G392","v":12375454.226962641},387]
[890,null,null,null,null,null,null,null,null,null,"",null,388]
[891,404,"Amortization and Depletion",null,null,null,null,null,null,null,"",null,389]
[892,null,null,"Production",null,17107.560000000001,0,0,0,null,0,{"$f":"+K395-G395","v":0},390]
[893,null,null,"Distribution - Wyoming",null,0,0,0,0,null,0,0,391]
[894,null,null,"Distribution - Utah",null,0,0,0,0,null,0,0,392]
[895,null,null,"General",null,0,0,0,0,null,0,0,393]
[896,null,null,"Total Amortization Expense",null,17107.560000000001,{"$f":"SUM(G395:G398)","v":0},{"$f":"SUM(H395:H398)","v":0},{"$f":"SUM(I395:I398)","v":0},null,0,0,394]
[897,null,null,null,null,null,null,null,null,null,"",null,395]
[898,null,"Total Depreciation, Deplec & Amort",null,null,66734933.770000011,{"$f":"G399+G392","v":79488060.459999993},{"$f":"H399+H392","v":91863514.686962634},{"$f":"I399+I392","v":111164486.61092176},null,{"$f":"IF(HLOOKUP($K$6,$F$6:$I$431,M401,FALSE)=\"\",\"\",HLOOKUP($K$6,$F$6:$I$431,M401,FALSE))","v":91863514.686962634},12375454.226962641,396]
[899,null,null,null,null,null,null,null,null,null,"",null,397]
[900,"Tax Expenses",null,null,null,null,null,null,null,null,"",null,{"$f":"+M402+1","v":398}]
[901,408,"Taxes Other Than Income Taxes",null,null,null,null,null,null,null,"",null,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,843251.16999999993,1002434.02,{"$f":"(G406/$G$409)*$H$409","v":1061200.9817829598},{"$f":"(H406/$H$409)*$I$409","v":1219304.1093307496},null,1061200.9817829598,{"$f":"+K406-G406","v":58766.961782959756},401]
[904,null,null,"Distribution - Utah",null,19756919.129999999,25307835.450000003,{"$f":"(G407/$G$409)*$H$409","v":26791488.806756176},30783021.273012485,null,26791488.806756176,{"$f":"+K407-G407","v":1483653.3567561731},402]
[905,null,null,"General",null,1657671.9599999997,1336606.6700000002,{"$f":"(G408/$G$409)*$H$409","v":1414964.2591555829},{"$f":"(H408/$H$409)*$I$409","v":1625772.8416777886},null,1414964.2591555829,{"$f":"+K408-G408","v":78357.589155582711},403]
[906,null,null,"Total Other Taxes",null,22257842.260000002,{"$f":"SUM(G405:G408)","v":27646876.140000004},{"$f":"'Other Taxes'!Q21","v":29267654.04769472},{"$f":"'Other Taxes'!S21","v":33628098.224021025},null,29267654.04769472,{"$f":"+K409-G409","v":1620777.907694716},404]
[907,null,null,null,null,null,null,null,null,null,"",null,405]
[908,4090,"Income Taxes - Federal",null,null,41536613.329999991,17939744.520000003,{"$f":"G411","v":17939744.520000003},{"$f":"H411","v":17939744.520000003},null,17939744.520000003,{"$f":"+K411-G411","v":0},406]
[909,null,null,null,null,null,null,null,null,null,"",null,407]
[910,4091,"Income Taxes - State",null,null,651828.49000000069,4226772.25,{"$f":"G413","v":4226772.25},{"$f":"H413","v":4226772.25},null,4226772.25,{"$f":"+K413-G413","v":0},408]
[911,null,null,null,null,null,null,null,null,null,"",null,409]
[912,4101,"Deferred Income Taxes",null,null,5456116.0800000001,5466311.0300000021,{"$f":"G415","v":5466311.0300000021},{"$f":"H415","v":5466311.0300000021},null,5466311.0300000021,{"$f":"+K415-G415","v":0},410]
[913,null,null,null,null,null,null,null,null,null,"",null,411]
[914,4111,"Deferred Income Tax Credit",null,null,0,5874285.1099999994,0,0,null,0,{"$f":"+K417-G417","v":-5874285.1099999994},412]
[915,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,{"$f":"+K419-G419","v":0},414]
[917,null,null,null,null,null,null,null,null,null,"",null,415]
[918,null,"South Georgia Amortization",null,null,0,0,{"$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,417]
[920,null,"Section 29 Tax Credits",null,null,0,0,{"$f":"G423","v":0},{"$f":"H423","v":0},null,0,{"$f":"+K423-G423","v":0},418]
[921,null,null,null,null,null,null,null,null,null,"",null,419]
[922,null,"Total Tax Expenses",null,null,69902400.159999996,{"$f":"G409+G411+G413+G415+G417+G419+G421+G423","v":61153989.050000012},{"$f":"H409+H411+H413+H415+H417+H419+H421+H423","v":56900481.847694725},{"$f":"I409+I411+I413+I415+I417+I419+I421+I423","v":61260926.024021029},null,56900481.847694725,{"$f":"+K425-G425","v":-4253507.2023052871},420]
[923,null,null,null,null,null,null,null,null,null,"",null,421]
[924,null,null,null,null,null,null,null,null,null,"",null,422]
[925,null,"Total Utility Other Operating Expenses",null,null,136637333.93000001,{"$f":"G401+G425","v":140642049.50999999},{"$f":"H401+H425","v":148763996.53465736},{"$f":"I401+I425","v":172425412.63494277},null,148763996.53465736,{"$f":"+K428-G428","v":8121947.0246573687},423]
[926,null,null,null,null,null,null,null,null,null,"",null,424]
[927,null,"TOTAL",null,null,88992776.030000016,{"$f":"+G409+G401:G401","v":107134936.59999999},{"$f":"+H409+H401:H401","v":121131168.73465735},{"$f":"+I409+I401:I401","v":144792584.83494279},null,121131168.73465735,{"$f":"+K430-G430","v":13996232.134657353},425]
[928,"SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,830021115.96595287,{"$f":"G132+G383+G428","v":781317405.46999979},{"$f":"H132+H383+H428","v":824564408.75779188},{"$f":"I132+I383+I428","v":855396211.59619093},null,824564408.75779188,{"$f":"+K431-G431","v":43247003.287792087},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":"Rate Base","index":8,"n_rows":291,"n_cols":53,"rows_kept":291,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"All Accounts",null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"Average","13 Month"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AE9","v":"2020-12-16"},null,"YE RB DEC 2020","AVG RB DEC 2020","AVG RB DEC 2021","YE RB DEC 2021","AVG RB DEC 2022","YE RB DEC 2022",null,{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2021"},null,1,1,null,null,null,null,null,"Balance ","All Accounts","Average"]
[null,"FERC Acct",null,"Description",null,null,null,"2019-01-21","2019-02-20","2019-03-21","2019-04-20","2019-05-20","2019-06-19","2019-07-19","2019-08-18","2019-09-17","2019-10-17","2019-11-16","2019-12-16","2020-01-21","2020-02-20","2020-03-21","2020-04-20","2020-05-20","2020-06-19","2020-07-19","2020-08-18","2020-09-17","2020-10-17","2020-11-16","2020-12-16",null,null,null,null,null,null,null,null,null,null,null,"Adjustment",{"$f":"+AR8+1","v":2},{"$f":"+AS8+1","v":2},null,"FERC Acct",null,"Description",null,{"$f":"AE9","v":"2020-12-16"},{"$f":"+'Control Panel'!B27","v":"AVG RB DEC 2021"},"Adjustment"]
[939,"UTILITy RATE BASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,null,"UTILITY RATE BASE"]
[{"$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},{"$f":"AZ15-AY15","v":0}]
[945,null,"Distribution - Utah",null,null,null,null,58742.879999999997,58742.880000000005,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,58742.879999999997,null,{"$f":"(SUM(T16:AD16)+(0.5*AE16)+(0.5*S16))/12","v":58742.879999999983},null,{"$f":"AE16","v":58742.879999999997},{"$f":"AG16","v":58742.879999999983},{"$f":"+'RB FORECAST'!AJ18","v":58742.879999999997},{"$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$8,RateBaseScenarios,AR16,FALSE)","v":58742.879999999997},{"$f":"AP16-AE16","v":0},9,4,null,null,"Distribution - Utah",null,null,{"$f":"+AE16","v":58742.879999999997},{"$f":"AP16","v":58742.879999999997},{"$f":"AZ16-AY16","v":0}]
[946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5]
[947,null,"Total Intangible Plant",null,null,null,null,{"$f":"SUM(H15:H16)","v":69625.959999999992},{"$f":"SUM(I15:I16)","v":69625.960000000006},{"$f":"SUM(J15:J16)","v":69625.959999999992},69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,null,{"$f":"SUM(AG15:AG16)","v":69625.959999999977},null,{"$f":"AE18","v":69625.959999999992},{"$f":"AG18","v":69625.959999999977},{"$f":"SUM(AK15:AK17)","v":69625.959999999992},{"$f":"SUM(AL15:AL17)","v":69625.959999999992},{"$f":"SUM(AM15:AM17)","v":69625.959999999977},69625.959999999992,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR18,FALSE)","v":69625.959999999992},{"$f":"SUM(AQ15:AQ17)","v":0},11,6,null,null,"Total Intangible Plant",null,null,{"$f":"AI18","v":69625.959999999992},{"$f":"AJ18","v":69625.959999999977},{"$f":"AZ18-AY18","v":0}]
[948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,7]
[949,null,"Production & Gathering Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,8,null,null,"Production & Gathering Plant"]
[950,"325","Land & Land Rights",null,null,null,null,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6928494.5300000003,6928494.5300000003,6928494.5300000003,6928494.5300000003,6928494.5300000003,6928494.5300000003,6928494.5300000003,6928494.5300000003,6266764.3399999999,null,{"$f":"(SUM(T21:AD21)+(0.5*AE21)+(0.5*S21))/12","v":6707917.8000000007},null,{"$f":"AE21","v":6266764.3399999999},{"$f":"AG21","v":6707917.8000000007},{"$f":"+'RB FORECAST'!AJ23","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AG23","v":6266764.3399999999},{"$f":"+'RB FORECAST'!BA23","v":6266764.3400000008},{"$f":"+'RB FORECAST'!AW23","v":6266764.3399999999},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR21,FALSE)","v":6266764.3400000008},{"$f":"AP21-AE21","v":0},14,9,null,"325","Land & Land Rights",null,null,{"$f":"+AE21","v":6266764.3399999999},{"$f":"AP21","v":6266764.3400000008},{"$f":"AZ21-AY21","v":0}]
[951,"326...9","Structures",null,null,null,null,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,1437704.34,5404647.3600000003,5404647.3600000003,5404647.3600000003,5404647.3600000003,5404647.3600000003,5404647.3600000003,1437704.3400000003,null,{"$f":"(SUM(T22:AD22)+(0.5*AE22)+(0.5*S22))/12","v":3421175.85},null,{"$f":"AE22","v":1437704.3400000003},{"$f":"AG22","v":3421175.85},{"$f":"+'RB FORECAST'!AJ24","v":1437704.34},{"$f":"+'RB FORECAST'!AG24","v":1437704.3400000003},{"$f":"+'RB FORECAST'!BA24","v":1437704.34},{"$f":"+'RB FORECAST'!AW24","v":1437704.3400000003},null,1437704.34,0,15,10,null,"326...9","Structures",null,null,1437704.3400000003,1437704.34,0]
[952,"330","Gas Wells - Construction",null,null,null,null,52175293.810000002,52175293.809999928,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,52175293.810000002,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},{"$f":"+'RB FORECAST'!AW25","v":52175293.810000002},null,52175293.810000002,0,16,11,null,"330","Gas Wells - Construction",null,null,52175293.810000002,52175293.810000002,0]
[953,"331","Gas Wells - Equipment",null,null,null,null,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,17216356.050000001,null,17216356.050000004,null,17216356.050000001,17216356.050000004,{"$f":"+'RB FORECAST'!AJ26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AG26","v":17216356.050000001},{"$f":"+'RB FORECAST'!BA26","v":17216356.050000004},{"$f":"+'RB FORECAST'!AW26","v":17216356.050000001},null,17216356.050000004,0,17,12,null,"331","Gas Wells - Equipment",null,null,17216356.050000001,17216356.050000004,0]
[954,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,null,2693816.12,2693816.1199999992,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,3359925.3600000003,2693816.12,null,3193398.0500000003,null,2693816.12,3193398.0500000003,{"$f":"+'RB FORECAST'!AJ27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AG27","v":2693816.12},{"$f":"+'RB FORECAST'!BA27","v":2693816.1200000006},{"$f":"+'RB FORECAST'!AW27","v":2693816.12},null,2693816.1200000006,0,18,13,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,2693816.12,2693816.1200000006,0]
[955,"336","Purification Equipment",null,null,null,null,57014.71,57014.709999999985,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,57014.71,null,57014.71,null,57014.71,57014.71,{"$f":"+'RB FORECAST'!AJ28","v":57014.71},{"$f":"+'RB FORECAST'!AG28","v":57014.71},{"$f":"+'RB FORECAST'!BA28","v":57014.71},{"$f":"+'RB FORECAST'!AW28","v":57014.71},null,57014.71,0,19,14,null,"336","Purification Equipment",null,null,57014.71,57014.71,0]
[956,"337","Other Equipment",null,null,null,null,121186.63,121186.62999999999,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,121186.63,null,121186.62999999996,null,121186.63,121186.62999999996,{"$f":"+'RB FORECAST'!AJ29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AG29","v":121186.62999999999},{"$f":"+'RB FORECAST'!BA29","v":121186.62999999996},{"$f":"+'RB FORECAST'!AW29","v":121186.62999999999},null,121186.62999999996,0,20,15,null,"337","Other Equipment",null,null,121186.63,121186.62999999996,0]
[957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,16]
[958,null,"Total Production & Gathering Plant",null,null,null,null,{"$f":"SUM(H21:H27)","v":79968136},{"$f":"SUM(I21:I27)","v":79968135.999999925},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,80634245.239999995,81295975.429999992,81295975.429999992,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,79968136,null,{"$f":"SUM(AG21:AG27)","v":82892342.899999991},null,{"$f":"AE29","v":79968136},{"$f":"AG29","v":82892342.899999991},{"$f":"SUM(AK21:AK27)","v":79968136},{"$f":"SUM(AL21:AL27)","v":79968136},{"$f":"SUM(AM21:AM27)","v":79968136},79968136,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR29,FALSE)","v":79968136},{"$f":"SUM(AQ21:AQ27)","v":0},22,17,null,null,"Total Production & Gathering Plant",null,null,{"$f":"AI29","v":79968136},{"$f":"AJ29","v":82892342.899999991},{"$f":"AZ29-AY29","v":2924206.8999999911}]
[959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,18]
[960,null,"Distribution Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,19,null,null,"Distribution Plant"]
[961,"374","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,20,null,"374","Land & Land Rights"]
[962,null,null,"Wyoming",null,null,null,451318.04,451318.04,451318.04,451318.04,451318.04,451318.04,451318.04,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,451318.04000000004,null,{"$f":"(SUM(T33:AD33)+(0.5*AE33)+(0.5*S33))/12","v":451318.04000000004},null,{"$f":"AE33","v":451318.04000000004},{"$f":"AG33","v":451318.04000000004},{"$f":"+'RB FORECAST'!AJ35","v":457781.82571264374},{"$f":"+'RB FORECAST'!AG35","v":483550.72226709803},{"$f":"+'RB FORECAST'!BA35","v":497244.57527262741},{"$f":"+'RB FORECAST'!AW35","v":500958.87196597701},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR33,FALSE)","v":457781.82571264374},{"$f":"AP33-AE33","v":6463.7857126437011},26,21,null,null,null,"Wyoming",null,{"$f":"+AE33","v":451318.04000000004},{"$f":"AP33","v":457781.82571264374},{"$f":"AZ33-AY33","v":6463.7857126437011}]
[963,null,null,"Utah",null,null,null,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20020372.440000001,20021728.760000002,21540535.719999999,21540535.719999999,21540535.719999999,22684739.359999999,22684739.359999999,22684739.359999999,22687236.359999999,22687236.359999999,22687236.359999999,22687820.370000001,22687820.370000001,22689814.57,22694563.120000001,null,{"$f":"(SUM(T34:AD34)+(0.5*AE34)+(0.5*S34))/12","v":22448333.610833336},null,{"$f":"AE34","v":22694563.120000001},{"$f":"AG34","v":22448333.610833336},{"$f":"+'RB FORECAST'!AJ36","v":23473326.418227181},{"$f":"+'RB FORECAST'!AG36","v":24917862.555582486},{"$f":"+'RB FORECAST'!BA36","v":25623520.786115859},{"$f":"+'RB FORECAST'!AW36","v":25814922.288034026},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR34,FALSE)","v":23473326.418227181},{"$f":"AP34-AE34","v":778763.2982271798},27,22,null,null,null,"Utah",null,{"$f":"+AE34","v":22694563.120000001},{"$f":"AP34","v":23473326.418227181},778763.2982271798]
[964,null,null,"Total",null,null,null,{"$f":"SUM(H33:H34)","v":20471690.48},{"$f":"SUM(I33:I34)","v":20471690.48},20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20471690.48,20473046.800000001,21991853.759999998,21991853.759999998,21991853.759999998,23136057.399999999,23136057.399999999,23136057.399999999,23138554.399999999,23138554.399999999,23138554.399999999,23139138.41,23139138.41,23141132.609999999,23145881.16,null,{"$f":"SUM(AG33:AG34)","v":22899651.650833335},null,{"$f":"AE35","v":23145881.16},{"$f":"AG35","v":22899651.650833335},{"$f":"SUM(AK33:AK34)","v":23931108.243939824},{"$f":"SUM(AL33:AL34)","v":25401413.277849585},{"$f":"SUM(AM33:AM34)","v":26120765.361388486},26315881.160000004,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR35,FALSE)","v":23931108.243939824},{"$f":"SUM(AQ33:AQ34)","v":785227.08393982355},28,23,null,null,null,"Total",null,{"$f":"AI35","v":23145881.16},{"$f":"AJ35","v":22899651.650833335},-246229.50916666538]
[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,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1179422.22,1310185.27,1310185.27,1720370.6400000001,1720981.46,1720981.46,1725869.46,1725869.46,1725869.46,1725869.46,1725869.46,1725869.46,1725869.46,1726157.8399999999,null,{"$f":"(SUM(T38:AD38)+(0.5*AE38)+(0.5*S38))/12","v":1672648.0504166672},null,{"$f":"AE38","v":1726157.8399999999},{"$f":"AG38","v":1672648.0504166672},{"$f":"+'RB FORECAST'!AJ40","v":1733560.0998838162},{"$f":"+'RB FORECAST'!AG40","v":1782332.8579954908},{"$f":"+'RB FORECAST'!BA40","v":1777436.1324499967},{"$f":"+'RB FORECAST'!AW40","v":1773328.7227284969},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR38,FALSE)","v":1733560.0998838162},{"$f":"AP38-AE38","v":7402.259883816354},31,26,null,null,null,"Wyoming",null,{"$f":"+AE38","v":1726157.8399999999},{"$f":"AP38","v":1733560.0998838162},{"$f":"AZ38-AY38","v":7402.259883816354}]
[968,null,null,"Utah",null,null,null,15327920.000000002,15327920,15339495.960000001,15342598.460000001,15342598.459999999,15347457.209999999,15349117.209999999,15356747.209999999,15356747.209999999,15855239.26,15940579.560000001,16428468.449999999,16596884.960000001,16581425.030000001,17853847.59,17865014.84,17872724.419999998,17872724.419999998,17927907.319999997,17872183.899999995,17876188.899999995,18425493.839999996,18438414.879999995,19100999.089999996,null,{"$f":"(SUM(T39:AD39)+(0.5*AE39)+(0.5*S39))/12","v":17745628.65583333},null,{"$f":"AE39","v":19100999.089999996},{"$f":"AG39","v":17745628.65583333},{"$f":"+'RB FORECAST'!AJ41","v":18630496.409659158},{"$f":"+'RB FORECAST'!AG41","v":19005563.650745012},{"$f":"+'RB FORECAST'!BA41","v":18953348.359635029},{"$f":"+'RB FORECAST'!AW41","v":18909549.786012005},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR39,FALSE)","v":18630496.409659158},{"$f":"AP39-AE39","v":-470502.68034083769},32,27,null,null,null,"Utah",null,{"$f":"+AE39","v":19100999.089999996},{"$f":"AP39","v":18630496.409659158},-470502.68034083769]
[969,null,null,"Total",null,null,null,{"$f":"SUM(H38:H39)","v":16507342.220000003},{"$f":"SUM(I38:I39)","v":16507342.220000001},16518918.180000002,16522020.680000002,16522020.68,16526879.43,16528539.43,16536169.43,16536169.43,17034661.48,17120001.780000001,17738653.719999999,17907070.23,18301795.670000002,19574829.050000001,19585996.300000001,19598593.879999999,19598593.879999999,19653776.779999997,19598053.359999996,19602058.359999996,20151363.299999997,20164284.339999996,20827156.929999996,null,{"$f":"SUM(AG38:AG39)","v":19418276.706249997},null,{"$f":"AE40","v":20827156.929999996},{"$f":"AG40","v":19418276.706249997},{"$f":"SUM(AK38:AK39)","v":20364056.509542976},{"$f":"SUM(AL38:AL39)","v":20787896.508740503},{"$f":"SUM(AM38:AM39)","v":20730784.492085025},20682878.508740503,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR40,FALSE)","v":20364056.509542976},{"$f":"SUM(AQ38:AQ39)","v":-463100.42045702133},33,28,null,null,null,"Total",null,{"$f":"AI40","v":20827156.929999996},{"$f":"AJ40","v":19418276.706249997},-1408880.223749999]
[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,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR43,FALSE)","v":0},null,36,31,null,null,"Dist - Wy - Mains - SD"]
[973,null,null,"Dist - Wy - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,37,32,null,null,"Dist - Wy - Mains - LD"]
[974,null,null,"Dist - Wy - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,38,33,null,null,"Dist - Wy - Mains - Feeders"]
[975,null,null,"Total Wyoming",null,null,null,41299819.869999997,41699133.530000001,42314966.170000002,42621391.869999997,42621439.869999997,42865738.509999998,43429635.960000001,43764258.240000002,44507818.109999999,44053811.719999999,48869929.43,53047753.969999999,53047753.969999999,53047446.280000001,53047205.869999997,53047205.869999997,53047205.869999997,53126122.299999997,53139457.890000001,53237659.460000001,53270334.689999998,53294039.420000002,53319450.979999997,53544561.170000002,null,{"$f":"(SUM(T46:AD46)+(0.5*AE46)+(0.5*S46))/12","v":53160003.347500004},null,{"$f":"AE46","v":53544561.170000002},{"$f":"AG46","v":53160003.347500004},{"$f":"+'RB FORECAST'!AJ48","v":58741286.591807507},{"$f":"+'RB FORECAST'!AG48","v":63118839.297410071},{"$f":"+'RB FORECAST'!BA48","v":66776821.725322895},{"$f":"+'RB FORECAST'!AW48","v":69050346.054593042},null,58741286.591807507,{"$f":"AP46-AE46","v":5196725.4218075052},39,34,null,null,"Total Wyoming","Wyoming",null,{"$f":"+AE46","v":53544561.170000002},{"$f":"AP46","v":58741286.591807507},{"$f":"AZ46-AY46","v":5196725.4218075052}]
[{"$f":"+A46+1","v":976},null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+AR46+1","v":40},{"$f":"+AS46+1","v":35},null,null,"Dist - Ut - Mains - SD"]
[977,null,null,"Dist - Ut - Mains - LD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,41,36,null,null,"Dist - Ut - Mains - LD"]
[978,null,null,"Dist - Ut - Mains - Feeders",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,42,37,null,null,"Dist - Ut - Mains - Feeders"]
[979,null,null,"Total Utah",null,null,null,1555598716.5000002,1558772161.47,1566647973.6999998,1568048665.02,1572083383.1400001,1569989010.9900002,1575879288.4200001,1577953803.8099999,1588306674.9000001,1593701613.8699999,1598778841.0099998,1674037201.5399992,1676178793.3699992,1678136735.8799992,1715622384.2799993,1717895434.5299993,1752296360.3699992,1761363346.9399991,1767189057.2299991,1770495545.5999992,1774964575.0699992,1780261436.2899992,1781557325.4299994,1784062306.2199993,null,{"$f":"(SUM(T50:AD50)+(0.5*AE50)+(0.5*S50))/12","v":1742084229.0724993},null,{"$f":"AE50","v":1784062306.2199993},{"$f":"AG50","v":1742084229.0724993},{"$f":"+'RB FORECAST'!AJ52","v":1992073302.3919935},{"$f":"+'RB FORECAST'!AG52","v":2152322393.4187622},{"$f":"+'RB FORECAST'!BA52","v":2277057854.0509124},{"$f":"+'RB FORECAST'!AW52","v":2354583952.1278028},null,1992073302.3919935,{"$f":"AP50-AE50","v":208010996.17199421},43,38,null,null,"Total Utah",null,null,{"$f":"+AE50","v":1784062306.2199993},{"$f":"AP50","v":1992073302.3919935},{"$f":"AZ50-AY50","v":208010996.17199421}]
[{"$f":"+A50+1","v":980},null,null,"Total",null,null,null,{"$f":"SUM(H46:H50)","v":1596898536.3700001},{"$f":"SUM(I46:I50)","v":1600471295},1608962939.8699999,1610670056.8899999,1614704823.01,1612854749.5000002,1619308924.3800001,1621718062.05,1632814493.01,1637755425.5899999,1647648770.4399998,1727084955.5099993,1729226547.3399992,1731184182.1599991,1768669590.1499991,1770942640.3999991,1805343566.2399991,1814489469.2399991,1820328515.1199992,1823733205.0599992,1828234909.7599993,1833555475.7099993,1834876776.4099994,1837606867.3899994,null,{"$f":"SUM(AG46:AG50)","v":1795244232.4199994},null,{"$f":"AE51","v":1837606867.3899994},{"$f":"AG51","v":1795244232.4199994},{"$f":"SUM(AK46:AK50)","v":2050814588.9838011},{"$f":"SUM(AL46:AL50)","v":2215441232.7161722},{"$f":"SUM(AM46:AM50)","v":2343834675.7762351},2423634298.1823959,null,2050814588.9838011,{"$f":"AQ50+AQ46","v":213207721.59380171},44,39,null,null,null,"Total",null,{"$f":"AI51","v":1837606867.3899994},{"$f":"AJ51","v":1795244232.4199994},{"$f":"AZ51-AY51","v":-42362634.970000029}]
[{"$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},{"$f":"+'RB FORECAST'!AW56","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR54,FALSE)","v":0},null,47,42,null,null,null,"Wyoming",null,{"$f":"+AE54","v":0},{"$f":"AP54","v":0},{"$f":"AZ54-AY54","v":0}]
[984,null,null,"Utah",null,null,null,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,15119834.439999999,15119834.439999999,15119834.439999999,15497498.799999999,15497498.799999999,15497498.799999999,15486559.899999999,15486559.899999999,15486559.900000006,15395010.300000008,15395010.300000008,15372230.590000007,15321412.680000007,null,{"$f":"(SUM(T55:AD55)+(0.5*AE55)+(0.5*S55))/12","v":15381226.644166671},null,{"$f":"AE55","v":15321412.680000007},{"$f":"AG55","v":15381226.644166671},{"$f":"+'RB FORECAST'!AJ57","v":15745294.633062808},{"$f":"+'RB FORECAST'!AG57","v":15145326.560000008},{"$f":"+'RB FORECAST'!BA57","v":15127439.717519203},{"$f":"+'RB FORECAST'!AW57","v":15131532.735360395},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR55,FALSE)","v":15745294.633062808},{"$f":"AP55-AE55","v":423881.95306280069},48,43,null,null,null,"Utah",null,{"$f":"+AE55","v":15321412.680000007},{"$f":"AP55","v":15745294.633062808},{"$f":"AZ55-AY55","v":423881.95306280069}]
[985,null,null,"Total",null,null,null,{"$f":"SUM(H54:H55)","v":14446634.199999999},{"$f":"SUM(I54:I55)","v":14446634.199999999},14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,14446634.199999999,15119834.439999999,15119834.439999999,15119834.439999999,15497498.799999999,15497498.799999999,15497498.799999999,15486559.899999999,15486559.899999999,15486559.900000006,15395010.300000008,15395010.300000008,15372230.590000007,15321412.680000007,null,{"$f":"SUM(AG54:AG55)","v":15381226.644166671},null,{"$f":"AE56","v":15321412.680000007},{"$f":"AG56","v":15381226.644166671},{"$f":"SUM(AK54:AK55)","v":15745294.633062808},{"$f":"SUM(AL54:AL55)","v":15145326.560000008},{"$f":"SUM(AM54:AM55)","v":15127439.717519203},15131532.735360395,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR56,FALSE)","v":15745294.633062808},{"$f":"SUM(AQ54:AQ55)","v":423881.95306280069},49,44,null,null,null,"Total",null,{"$f":"AI56","v":15321412.680000007},{"$f":"AJ56","v":15381226.644166671},{"$f":"AZ56-AY56","v":59813.964166663587}]
[986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,45]
[987,"378","Measuring & Regulation Station Equip",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,46,null,"378","Measuring & Regulation Station Equip"]
[988,null,null,"Wyoming",null,null,null,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,7984715.1399999997,8000548.9100000001,8000548.9100000001,8010995.5199999996,8010995.5199999996,8010995.5199999996,8010995.5199999996,8010995.5199999996,8010995.5199999996,8019464.0700000003,8019464.0700000003,8019464.0700000003,8019464.0700000003,8077759.8799999999,8077759.8799999999,8077759.8799999999,null,{"$f":"(SUM(T59:AD59)+(0.5*AE59)+(0.5*S59))/12","v":8027727.6116666654},null,{"$f":"AE59","v":8077759.8799999999},{"$f":"AG59","v":8027727.6116666654},{"$f":"+'RB FORECAST'!AJ61","v":8582495.4791239165},{"$f":"+'RB FORECAST'!AG61","v":9482098.0383411516},{"$f":"+'RB FORECAST'!BA61","v":10048274.647173213},{"$f":"+'RB FORECAST'!AW61","v":10956159.071970765},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR59,FALSE)","v":8582495.4791239165},{"$f":"AP59-AE59","v":504735.59912391659},52,47,null,null,null,"Wyoming",null,{"$f":"+AE59","v":8077759.8799999999},{"$f":"AP59","v":8582495.4791239165},{"$f":"AZ59-AY59","v":504735.59912391659}]
[989,null,null,"Utah",null,null,null,100896466.79000001,100952862.86999999,100952979.22,101104691.48,101104691.48,101104691.48,101104691.48,101104691.48,101104691.48,104580211.06,104625672.17,112896861.33,113237214,113414853.84,113957509.38000001,113957582.41000001,114561569.14000002,114593947.20000002,114664676.22,115378069.81999999,115481776.72999999,116015539.85000001,116295317.21000001,117663248.62,null,{"$f":"(SUM(T60:AD60)+(0.5*AE60)+(0.5*S60))/12","v":114736509.23125},null,{"$f":"AE60","v":117663248.62},{"$f":"AG60","v":114736509.23125},{"$f":"+'RB FORECAST'!AJ62","v":123235931.63650633},{"$f":"+'RB FORECAST'!AG62","v":135720382.99202099},{"$f":"+'RB FORECAST'!BA62","v":143824254.7175715},{"$f":"+'RB FORECAST'!AW62","v":156819102.62441415},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR60,FALSE)","v":123235931.63650633},{"$f":"AP60-AE60","v":5572683.0165063292},53,48,null,null,null,"Utah",null,{"$f":"+AE60","v":117663248.62},{"$f":"AP60","v":123235931.63650633},{"$f":"AZ60-AY60","v":5572683.0165063292}]
[990,null,null,"Total",null,null,null,{"$f":"SUM(H59:H60)","v":108881181.93000001},{"$f":"SUM(I59:I60)","v":108937578.00999999},108937694.36,109089406.62,109089406.62,109089406.62,109089406.62,109089406.62,109089406.62,112580759.97,112626221.08,120907856.84999999,121248209.52,121425849.36,121968504.90000001,121968577.93000001,122572564.66000001,122613411.27000001,122684140.28999999,123397533.88999999,123501240.79999998,124093299.73,124373077.09,125741008.5,null,{"$f":"SUM(AG59:AG60)","v":122764236.84291667},null,{"$f":"AE61","v":125741008.5},{"$f":"AG61","v":122764236.84291667},{"$f":"SUM(AK59:AK60)","v":131818427.11563025},{"$f":"SUM(AL59:AL60)","v":145202481.03036216},{"$f":"SUM(AM59:AM60)","v":153872529.36474472},167775261.69638491,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR61,FALSE)","v":131818427.11563025},{"$f":"SUM(AQ59:AQ60)","v":6077418.6156302458},54,49,null,null,null,"Total",null,{"$f":"AI61","v":125741008.5},{"$f":"AJ61","v":122764236.84291667},{"$f":"AZ61-AY61","v":-2976771.6570833325}]
[991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,50]
[992,"380","Seryices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,51,null,"380","Seryices"]
[993,null,null,"Wyoming",null,null,null,19704995.699999999,19811281.82,19860312.629999999,19887035.030000001,19887035.030000001,20028928.969999999,20047750.559999999,20103868.469999999,20108960.84,20156939.370000001,20257149.559999999,20623842.300000001,20623842.300000001,21011186.199999999,21011186.199999999,21011186.199999999,21109610.66,21109610.66,21109610.66,21109610.66,21109340.460000001,21109340.460000001,21109324.75,21341745.719999999,null,{"$f":"(SUM(T64:AD64)+(0.5*AE64)+(0.5*S64))/12","v":21033886.934999999},null,{"$f":"AE64","v":21341745.719999999},{"$f":"AG64","v":21033886.934999999},{"$f":"+'RB FORECAST'!AJ66","v":22145780.180798762},{"$f":"+'RB FORECAST'!AG66","v":23919060.647052485},{"$f":"+'RB FORECAST'!BA66","v":24485964.375698883},{"$f":"+'RB FORECAST'!AW66","v":24861821.529457413},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR64,FALSE)","v":22145780.180798762},{"$f":"AP64-AE64","v":804034.46079876274},57,52,null,null,null,"Wyoming",null,{"$f":"+AE64","v":21341745.719999999},{"$f":"AP64","v":22145780.180798762},{"$f":"AZ64-AY64","v":804034.46079876274}]
[994,null,null,"Utah",null,null,null,393725552.72000003,396864537.55000001,398789808.00999999,399628472.63999999,401328090.78999996,400997774.13,403195840.49000001,405770906.11000001,407594013.90000004,407758197.22000003,409967405.31,420177779.37000006,420220719.95000005,420212554.35000002,420212554.35000002,420293320.35000002,420293320.34999996,420293320.34999996,420293320.34999996,420293320.34999996,420293590.55000001,420293590.55000001,420293606.25999999,420293606.25999999,null,{"$f":"(SUM(T65:AD65)+(0.5*AE65)+(0.5*S65))/12","v":420269075.88125008},null,{"$f":"AE65","v":420293606.25999999},{"$f":"AG65","v":420269075.88125008},{"$f":"+'RB FORECAST'!AJ67","v":436090255.62137383},{"$f":"+'RB FORECAST'!AG67","v":470999136.61209232},{"$f":"+'RB FORECAST'!BA67","v":482162249.18890375},{"$f":"+'RB FORECAST'!AW67","v":489563392.46630758},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR65,FALSE)","v":436090255.62137383},{"$f":"AP65-AE65","v":15796649.361373842},58,53,null,null,null,"Utah",null,{"$f":"+AE65","v":420293606.25999999},{"$f":"AP65","v":436090255.62137383},{"$f":"AZ65-AY65","v":15796649.361373842}]
[995,null,null,"Total",null,null,null,{"$f":"SUM(H64:H65)","v":413430548.42000002},{"$f":"SUM(I64:I65)","v":416675819.37},418650120.63999999,419515507.66999996,421215125.81999993,421026703.10000002,423243591.05000001,425874774.58000004,427702974.74000001,427915136.59000003,430224554.87,440801621.67000008,440844562.25000006,441223740.55000001,441223740.55000001,441304506.55000001,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441635351.98000002,null,{"$f":"SUM(AG64:AG65)","v":441302962.81625009},null,{"$f":"AE66","v":441635351.98000002},{"$f":"AG66","v":441302962.81625009},{"$f":"SUM(AK64:AK65)","v":458236035.8021726},{"$f":"SUM(AL64:AL65)","v":494918197.25914478},{"$f":"SUM(AM64:AM65)","v":506648213.56460261},514425213.99576497,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR66,FALSE)","v":458236035.8021726},{"$f":"SUM(AQ64:AQ65)","v":16600683.822172605},59,54,null,null,null,"Total",null,{"$f":"AI66","v":441635351.98000002},{"$f":"AJ66","v":441302962.81625009},{"$f":"AZ66-AY66","v":-332389.16374993324}]
[996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,55]
[997,"381...2","Meters & Meter Installation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,56,null,"381...2","Meters & Meter Installation"]
[998,null,null,"Wyoming",null,null,null,10366743.119999999,10507614.91,10554588.560000001,10580159.98,10580159.98,10618357.74,10634954.199999999,10704823.6,10729917.49,10749545.279999999,10736621.58,10403997.109999999,10403997.109999999,10398726.050000001,10394196.899999999,10387857.859999999,10387857.859999999,10564172.219999999,10564172.219999999,10563353.1,10563353.1,10563353.1,10563353.1,10427173.300000001,null,{"$f":"(SUM(T69:AD69)+(0.5*AE69)+(0.5*S69))/12","v":10480831.485416666},null,{"$f":"AE69","v":10427173.300000001},{"$f":"AG69","v":10480831.485416666},{"$f":"+'RB FORECAST'!AJ71","v":11457863.920983216},{"$f":"+'RB FORECAST'!AG71","v":13346840.963300819},{"$f":"+'RB FORECAST'!BA71","v":13602249.008790776},{"$f":"+'RB FORECAST'!AW71","v":14080654.586680409},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR69,FALSE)","v":11457863.920983216},{"$f":"AP69-AE69","v":1030690.620983215},62,57,null,null,null,"Wyoming",null,{"$f":"+AE69","v":10427173.300000001},{"$f":"AP69","v":11457863.920983216},{"$f":"AZ69-AY69","v":1030690.620983215}]
[999,null,null,"Utah",null,null,null,332086709.11000001,346651004.13,355022180.19,356874382.15999997,366231921.01999998,373946715.66000003,371168039.40000004,374253881.74000001,376512683.44999999,379998118.24000001,384578229.63999999,364641977.29957306,364705030.49957305,364807280.87957305,364853322.85957307,364804508.86957306,364775003.19957304,355652020.60957301,355590697.12957299,355529813.27957296,350561856.16957295,350561856.16957295,350459543.54957294,346164489.78957295,null,{"$f":"(SUM(T70:AD70)+(0.5*AE70)+(0.5*S70))/12","v":358142013.89665633},null,{"$f":"AE70","v":346164489.78957295},{"$f":"AG70","v":358142013.89665633},{"$f":"+'RB FORECAST'!AJ72","v":380416541.22085398},{"$f":"+'RB FORECAST'!AG72","v":443153147.86061198},{"$f":"+'RB FORECAST'!BA72","v":451633422.68062526},{"$f":"+'RB FORECAST'!AW72","v":467517850.94187522},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR70,FALSE)","v":380416541.22085398},{"$f":"AP70-AE70","v":34252051.43128103},63,58,null,null,null,"Utah",null,{"$f":"+AE70","v":346164489.78957295},{"$f":"AP70","v":380416541.22085398},{"$f":"AZ70-AY70","v":34252051.43128103}]
[1000,null,null,"Total",null,null,null,{"$f":"SUM(H69:H70)","v":342453452.23000002},{"$f":"SUM(I69:I70)","v":357158619.04000002},365576768.75,367454542.13999999,376812081,384565073.40000004,381802993.60000002,384958705.34000003,387242600.94,390747663.51999998,395314851.21999997,375045974.40957308,375109027.60957307,375206006.92957306,375247519.75957304,375192366.72957307,375162861.05957305,366216192.82957304,366154869.34957302,366093166.37957299,361125209.26957297,361125209.26957297,361022896.64957297,356591663.08957297,null,{"$f":"SUM(AG69:AG70)","v":368622845.38207299},null,{"$f":"AE71","v":356591663.08957297},{"$f":"AG71","v":368622845.38207299},{"$f":"SUM(AK69:AK70)","v":391874405.14183718},{"$f":"SUM(AL69:AL70)","v":456499988.8239128},{"$f":"SUM(AM69:AM70)","v":465235671.68941605},481598505.52855563,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR71,FALSE)","v":391874405.14183718},{"$f":"SUM(AQ69:AQ70)","v":35282742.052264243},64,59,null,null,null,"Total",null,{"$f":"AI71","v":356591663.08957297},{"$f":"AJ71","v":368622845.38207299},{"$f":"AZ71-AY71","v":12031182.292500019}]
[1001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,60]
[1002,"383...4","House Regulators & Reg Installations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,61,null,"383...4","House Regulators & Reg Installations"]
[1003,null,null,"Wyoming",null,null,null,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,440052.27,null,{"$f":"(SUM(T74:AD74)+(0.5*AE74)+(0.5*S74))/12","v":440052.27},null,{"$f":"AE74","v":440052.27},{"$f":"AG74","v":440052.27},{"$f":"+'RB FORECAST'!AJ76","v":440193.22152678529},{"$f":"+'RB FORECAST'!AG76","v":440428.14073809423},{"$f":"+'RB FORECAST'!BA76","v":440428.14073809423},{"$f":"+'RB FORECAST'!AW76","v":440428.14073809423},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR74,FALSE)","v":440193.22152678529},{"$f":"AP74-AE74","v":140.95152678526938},67,62,null,null,null,"Wyoming",null,{"$f":"+AE74","v":440052.27},{"$f":"AP74","v":440193.22152678529},{"$f":"AZ74-AY74","v":140.95152678526938}]
[1004,null,null,"Utah",null,null,null,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,14208303.550000001,null,{"$f":"(SUM(T75:AD75)+(0.5*AE75)+(0.5*S75))/12","v":14208303.550000003},null,{"$f":"AE75","v":14208303.550000001},{"$f":"AG75","v":14208303.550000003},{"$f":"+'RB FORECAST'!AJ77","v":14230024.116152018},{"$f":"+'RB FORECAST'!AG77","v":14240071.499738717},{"$f":"+'RB FORECAST'!BA77","v":14240071.499738717},{"$f":"+'RB FORECAST'!AW77","v":14240071.499738717},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR75,FALSE)","v":14230024.116152018},{"$f":"AP75-AE75","v":21720.566152017564},68,63,null,null,null,"Utah",null,{"$f":"+AE75","v":14208303.550000001},{"$f":"AP75","v":14230024.116152018},{"$f":"AZ75-AY75","v":21720.566152017564}]
[1005,null,null,"Total",null,null,null,{"$f":"SUM(H74:H75)","v":14648355.82},{"$f":"SUM(I74:I75)","v":14648355.82},14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,null,{"$f":"SUM(AG74:AG75)","v":14648355.820000002},null,{"$f":"AE76","v":14648355.82},{"$f":"AG76","v":14648355.820000002},{"$f":"SUM(AK74:AK75)","v":14670217.337678803},{"$f":"SUM(AL74:AL75)","v":14680499.640476812},{"$f":"SUM(AM74:AM75)","v":14680499.640476812},{"$f":"SUM(AN74:AN75)","v":14680499.640476812},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR76,FALSE)","v":14670217.337678803},{"$f":"SUM(AQ74:AQ75)","v":21861.517678802833},69,64,null,null,null,"Total",null,{"$f":"AI76","v":14648355.82},{"$f":"AJ76","v":14648355.820000002},{"$f":"AZ76-AY76","v":0}]
[1006,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,65]
[1007,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,66,null,"387","Other Equipment"]
[1008,null,null,"Wyoming",null,null,null,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,218027.68,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,202488.79,null,{"$f":"(SUM(T79:AD79)+(0.5*AE79)+(0.5*S79))/12","v":202488.79},null,{"$f":"AE79","v":202488.79},{"$f":"AG79","v":202488.79},{"$f":"+'RB FORECAST'!AJ81","v":168523.15087801922},{"$f":"+'RB FORECAST'!AG81","v":111913.75234138459},{"$f":"+'RB FORECAST'!BA81","v":111913.75234138455},{"$f":"+'RB FORECAST'!AW81","v":111913.75234138459},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR79,FALSE)","v":168523.15087801922},{"$f":"AP79-AE79","v":-33965.639121980785},72,67,null,null,null,"Wyoming",null,{"$f":"+AE79","v":202488.79},{"$f":"AP79","v":168523.15087801922},{"$f":"AZ79-AY79","v":-33965.639121980785}]
[1009,null,null,"Utah",null,null,null,1927899.9500000004,1927899.95,1927899.95,1927899.95,1927899.95,1927899.95,1927899.95,1927899.95,1927899.95,1927899.95,1929588.07,2162825.6600000006,2162825.6600000006,2175511.9800000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,null,{"$f":"(SUM(T80:AD80)+(0.5*AE80)+(0.5*S80))/12","v":2881321.7054166677},null,{"$f":"AE80","v":3069064.2100000004},{"$f":"AG80","v":2881321.7054166677},{"$f":"+'RB FORECAST'!AJ82","v":2554256.8105432354},{"$f":"+'RB FORECAST'!AG82","v":1696244.4781152937},{"$f":"+'RB FORECAST'!BA82","v":1696244.4781152934},{"$f":"+'RB FORECAST'!AW82","v":1696244.4781152937},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR80,FALSE)","v":2554256.8105432354},{"$f":"AP80-AE80","v":-514807.39945676504},73,68,null,null,null,"Utah",null,{"$f":"+AE80","v":3069064.2100000004},{"$f":"AP80","v":2554256.8105432354},{"$f":"AZ80-AY80","v":-514807.39945676504}]
[1010,null,null,"Total",null,null,null,{"$f":"SUM(H79:H80)","v":2145927.6300000004},{"$f":"SUM(I79:I80)","v":2145927.63},2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2145927.63,2147615.75,2365314.4500000007,2365314.4500000007,2378000.7700000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,null,{"$f":"SUM(AG79:AG80)","v":3083810.4954166678},null,{"$f":"AE81","v":3271553.0000000005},{"$f":"AG81","v":3083810.4954166678},{"$f":"SUM(AK79:AK80)","v":2722779.9614212546},{"$f":"SUM(AL79:AL80)","v":1808158.2304566782},{"$f":"SUM(AM79:AM80)","v":1808158.230456678},1808158.2304566782,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR81,FALSE)","v":2722779.9614212546},{"$f":"SUM(AQ79:AQ80)","v":-548773.03857874579},74,69,null,null,null,"Total",null,{"$f":"AI81","v":3271553.0000000005},{"$f":"AJ81","v":3083810.4954166678},{"$f":"AZ81-AY81","v":-187742.50458333269}]
[1011,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,70]
[1012,"388","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,71,null,388,"Asset Retirement Costs"]
[1013,null,null,"Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T84:AD84)+(0.5*AE84)+(0.5*S84))/12","v":0},null,{"$f":"AE84","v":0},{"$f":"AG84","v":0},{"$f":"+'RB FORECAST'!AJ86","v":0},{"$f":"+'RB FORECAST'!AG86","v":0},{"$f":"+'RB FORECAST'!BA86","v":0},{"$f":"+'RB FORECAST'!AW86","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR84,FALSE)","v":0},{"$f":"AP84-AE84","v":0},77,72,null,null,null,"Wyoming",null,{"$f":"+AE84","v":0},{"$f":"AP84","v":0},{"$f":"AZ84-AY84","v":0}]
[1014,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T85:AD85)+(0.5*AE85)+(0.5*S85))/12","v":0},null,{"$f":"AE85","v":0},{"$f":"AG85","v":0},{"$f":"+'RB FORECAST'!AJ87","v":0},{"$f":"+'RB FORECAST'!AG87","v":0},{"$f":"+'RB FORECAST'!BA87","v":0},{"$f":"+'RB FORECAST'!AW87","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR85,FALSE)","v":0},{"$f":"AP85-AE85","v":0},78,73,null,null,null,"Utah",null,{"$f":"+AE85","v":0},{"$f":"AP85","v":0},{"$f":"AZ85-AY85","v":0}]
[1015,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T84:T85)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG84:AG85)","v":0},null,{"$f":"AE86","v":0},{"$f":"AG86","v":0},{"$f":"+'RB FORECAST'!AJ88","v":0},{"$f":"+'RB FORECAST'!AG88","v":0},{"$f":"+'RB FORECAST'!BA88","v":0},{"$f":"+'RB FORECAST'!AW88","v":-1480421.93},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR86,FALSE)","v":0},{"$f":"AP86-AE86","v":0},79,74,null,null,null,"Total",null,{"$f":"AI86","v":0},{"$f":"AJ86","v":0},{"$f":"AZ86-AY86","v":0}]
[1016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,75]
[1017,null,"Total Distribution Plant",null,null,null,null,{"$f":"H86+H81+H76+H71+H66+H61+H56+H51+H40+H35","v":2529883669.3000002},{"$f":"I86+I81+I76+I71+I66+I61+I56+I51+I40+I35","v":2551463261.77},2570359049.9299998,2574964142.1299996,2590056065.2599998,2595775420.1800003,2601686063.21,2609889726.1500001,2625098252.8699999,2637746255.2799997,2654650051.9600005,2735704420.6295724,2738460775.4195724,2741479619.4595728,2783237649.4295726,2785547552.9295726,2820633981.8695722,2820865621.3495722,2826769255.6695724,2830769912.8195724,2830320406.7295718,2836782336.549572,2838273237.5195727,2838789250.549572,null,{"$f":"AG86+AG81+AG76+AG71+AG66+AG61+AG56+AG51+AG40+AG35","v":2803365598.7779059},null,{"$f":"AE88","v":2838789250.549572},{"$f":"AG88","v":2803365598.7779059},{"$f":"AK81+AK76+AK71+AK66+AK61+AK56+AK51+AK40+AK35+AK86","v":3110176913.7290869},{"$f":"AL81+AL76+AL71+AL66+AL61+AL56+AL51+AL40+AL35+AL86","v":3389885194.0471158},{"$f":"AM81+AM76+AM71+AM66+AM61+AM56+AM51+AM40+AM35+AM86","v":3548058737.8369246},3664571807.748136,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR88,FALSE)","v":3110176913.7290869},{"$f":"AQ81+AQ76+AQ71+AQ66+AQ61+AQ56+AQ51+AQ40+AQ35+AQ86","v":271387663.17951453},81,76,null,null,"Total Distribution Plant",null,null,{"$f":"AI88","v":2838789250.549572},{"$f":"AJ88","v":2803365598.7779059},{"$f":"AZ88-AY88","v":-35423651.77166605}]
[1018,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,77]
[1019,"General Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,78]
[1020,"389","Land & Land Rights",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,79,null,"389","Land & Land Rights"]
[1021,null,null,"Wyoming",null,null,null,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,11584.02,null,{"$f":"(SUM(T92:AD92)+(0.5*AE92)+(0.5*S92))/12","v":11584.020000000004},null,{"$f":"AE92","v":11584.02},{"$f":"AG92","v":11584.020000000004},{"$f":"+'RB FORECAST'!AJ94","v":11584.020000000004},{"$f":"+'RB FORECAST'!AG94","v":11584.02},{"$f":"+'RB FORECAST'!BA94","v":11584.020000000004},{"$f":"+'RB FORECAST'!AW94","v":11584.02},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR92,FALSE)","v":11584.020000000004},{"$f":"AP92-AE92","v":0},85,80,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE92","v":11584.02},{"$f":"AP92","v":11584.020000000004},{"$f":"AZ92-AY92","v":0}]
[1022,null,null,"Utah",null,null,null,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3775953.85,3908373.16,3908373.16,3908373.16,3908373.16,3908373.16,3908373.16,3908373.16,3908373.16,3908373.1599999997,3908373.1599999997,3908373.1599999997,3908373.1599999997,3908373.1599999997,null,{"$f":"(SUM(T93:AD93)+(0.5*AE93)+(0.5*S93))/12","v":3908373.1599999988},null,{"$f":"AE93","v":3908373.1599999997},{"$f":"AG93","v":3908373.1599999988},{"$f":"+'RB FORECAST'!AJ95","v":3908373.1599999988},{"$f":"+'RB FORECAST'!AG95","v":3908373.16},{"$f":"+'RB FORECAST'!BA95","v":3908373.1599999988},{"$f":"+'RB FORECAST'!AW95","v":3908373.16},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR93,FALSE)","v":3908373.1599999988},{"$f":"AP93-AE93","v":0},86,81,null,null,null,"Distribution - Utah",null,{"$f":"+AE93","v":3908373.1599999997},{"$f":"AP93","v":3908373.1599999988},{"$f":"AZ93-AY93","v":0}]
[1023,null,null,"Total",null,null,null,{"$f":"SUM(H92:H93)","v":3787537.87},{"$f":"SUM(I92:I93)","v":3787537.87},3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3787537.87,3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.1799999997,3919957.1799999997,3919957.1799999997,3919957.1799999997,3919957.1799999997,null,{"$f":"SUM(AG92:AG93)","v":3919957.1799999988},null,{"$f":"AE94","v":3919957.1799999997},{"$f":"AG94","v":3919957.1799999988},{"$f":"SUM(AK92:AK93)","v":3919957.1799999988},{"$f":"SUM(AL92:AL93)","v":3919957.18},{"$f":"SUM(AM92:AM93)","v":3919957.1799999988},3919957.18,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR94,FALSE)","v":3919957.1799999988},{"$f":"AP94-AE94","v":0},87,82,null,null,null,"Total",null,{"$f":"AI94","v":3919957.1799999997},{"$f":"AJ94","v":3919957.1799999988},{"$f":"AZ94-AY94","v":0}]
[1024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,83]
[1025,"390","Structures & Improyements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,84,null,"390","Structures & Improyements"]
[1026,null,null,"Wyoming",null,null,null,3064609.28,3064609.28,3064609.28,3064609.28,3064609.28,3064609.28,3064609.28,3064609.28,3064609.28,3067806.94,3067806.94,5791136.7699999996,5791136.7699999996,5791136.7699999996,5791136.7699999996,5791136.7699999996,5880975.0099999998,5880975.0099999998,5880975.0099999998,5880975.0099999998,5880975.0099999998,5880975.0099999998,5909450.6200000001,5909450.6200000001,null,{"$f":"(SUM(T97:AD97)+(0.5*AE97)+(0.5*S97))/12","v":5850845.1212499989},null,{"$f":"AE97","v":5909450.6200000001},{"$f":"AG97","v":5850845.1212499989},{"$f":"+'RB FORECAST'!AJ99","v":5928690.6936422782},{"$f":"+'RB FORECAST'!AG99","v":5925328.844287443},{"$f":"+'RB FORECAST'!BA99","v":5989753.4055260746},{"$f":"+'RB FORECAST'!AW99","v":5996879.4089159789},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR97,FALSE)","v":5928690.6936422782},{"$f":"AP97-AE97","v":19240.07364227809},90,85,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE97","v":5909450.6200000001},{"$f":"AP97","v":5928690.6936422782},{"$f":"AZ97-AY97","v":19240.07364227809}]
[1027,null,null,"Utah",null,null,null,42606892.63000001,42606892.629999988,42606892.629999988,42606892.629999995,42606892.629999995,42606892.629999995,42606892.629999995,42606892.629999995,42606892.629999995,42649764.319999993,42649764.319999993,43318160.089999989,44200957.539999992,44378381.00999999,44378381.00999999,41670958.719999984,41670958.719999984,41670958.719999984,41670958.719999984,40803571.899999991,40803571.899999991,40803571.899999991,41119046.61999999,41119046.61999999,null,{"$f":"(SUM(T98:AD98)+(0.5*AE98)+(0.5*S98))/12","v":42115826.676249988},null,{"$f":"AE98","v":41119046.61999999},{"$f":"AG98","v":42115826.676249988},{"$f":"+'RB FORECAST'!AJ100","v":41252922.598655522},{"$f":"+'RB FORECAST'!AG100","v":41229530.231202103},{"$f":"+'RB FORECAST'!BA100","v":41677808.202775083},{"$f":"+'RB FORECAST'!AW100","v":41727392.247798175},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR98,FALSE)","v":41252922.598655522},{"$f":"AP98-AE98","v":133875.978655532},91,86,null,null,null,"Distribution - Utah",null,{"$f":"+AE98","v":41119046.61999999},{"$f":"AP98","v":41252922.598655522},{"$f":"AZ98-AY98","v":133875.978655532}]
[1028,null,null,"General",null,null,null,51076999.939999998,51076999.940000005,51076999.940000005,51076999.939999998,51076999.939999998,51076999.939999998,51076999.939999998,51076999.939999998,51076999.939999998,51076999.939999998,51076999.939999998,51076999.940000013,51044459.700000003,50867036.229999997,50867036.229999997,53574458.520000003,53574458.520000003,53574458.520000003,53574458.520000003,53574458.520000003,53574458.520000003,53574458.520000003,53849849.990000002,53849849.990000002,null,{"$f":"(SUM(T99:AD99)+(0.5*AE99)+(0.5*S99))/12","v":52842751.396250002},null,{"$f":"AE99","v":53849849.990000002},{"$f":"AG99","v":52842751.396250002},{"$f":"+'RB FORECAST'!AJ101","v":54025175.099905603},{"$f":"+'RB FORECAST'!AG101","v":53994540.258346193},{"$f":"+'RB FORECAST'!BA101","v":54581608.867842712},{"$f":"+'RB FORECAST'!AW101","v":54646544.551081352},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR99,FALSE)","v":54025175.099905603},{"$f":"AP99-AE99","v":175325.10990560055},92,87]
[1029,null,null,"Total",null,null,null,{"$f":"SUM(H97:H99)","v":96748501.850000009},{"$f":"SUM(I97:I99)","v":96748501.849999994},96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96748501.849999994,96794571.199999988,96794571.199999988,100186296.8,101036554.00999999,101036554.00999999,101036554.00999999,101036554.00999999,101126392.24999999,101126392.24999999,101126392.24999999,100259005.42999999,100259005.42999999,100259005.42999999,100878347.22999999,100878347.22999999,null,{"$f":"SUM(AG97:AG99)","v":100809423.19374999},null,{"$f":"SUM(AI97:AI99)","v":100878347.22999999},{"$f":"SUM(AJ97:AJ99)","v":100809423.19374999},{"$f":"SUM(AK97:AK99)","v":101206788.39220341},{"$f":"SUM(AL97:AL99)","v":101149399.33383574},{"$f":"SUM(AM97:AM99)","v":102249170.47614387},102370816.2077955,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR100,FALSE)","v":101206788.39220341},{"$f":"AP100-AE100","v":328441.16220341623},93,88,null,null,null,"Total",null,{"$f":"AI100","v":100878347.22999999},{"$f":"AJ100","v":100809423.19374999},{"$f":"AZ100-AY100","v":-68924.036249995232}]
[1030,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,89]
[1031,"391","Office Furniture & Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,90,null,"391","Office Furniture & Equipment"]
[1032,null,null,"Wyoming",null,null,null,352994.12,352994.12,352994.12,352994.12,244686.33,244686.33,244686.33,244686.33000000002,244686.33000000002,244686.33000000002,244686.33000000002,113184.75,113184.75,113184.75,113184.75,113184.75,113184.75,107828.6,107828.6,107828.6,107828.6,107828.6,107828.6,105660.72,209578.64958333329,{"$f":"(SUM(T103:AD103)+(0.5*AE103)+(0.5*S103))/12","v":110193.17375000002},null,{"$f":"AE103","v":105660.72},{"$f":"AG103","v":110193.17375000002},{"$f":"+'RB FORECAST'!AJ105","v":109331.76502209505},{"$f":"+'RB FORECAST'!AG105","v":116023.44922892234},{"$f":"+'RB FORECAST'!BA105","v":122003.21461396379},{"$f":"+'RB FORECAST'!AW105","v":132858.22170689781},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR103,FALSE)","v":109331.76502209505},{"$f":"AP103-AE103","v":3671.0450220950443},96,91,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE103","v":105660.72},{"$f":"AP103","v":109331.76502209505},{"$f":"AZ103-AY103","v":3671.0450220950443}]
[1033,null,null,"Utah",null,null,null,12496330.780000009,12496330.779999999,12496330.779999999,12496330.779999999,11953119.319999998,11953119.319999998,11931879.329999996,11931879.329999996,9466574.2300000023,10262341.210000001,10502109.819999998,8547813.3999999762,8547813.3999999985,8547813.3999999985,8546904.1099999994,8547813.3999999985,8547813.3999999985,8071579.2799999733,8071856.8399999756,8058703.9399999697,7873422.4899999741,8122931.8099999744,8223430.9699999783,8133148.6599999806,13379359.43,{"$f":"(SUM(T104:AD104)+(0.5*AE104)+(0.5*S104))/12","v":8291713.6724999845},null,{"$f":"AE104","v":8133148.6599999806},{"$f":"AG104","v":8291713.6724999845},{"$f":"+'RB FORECAST'!AJ106","v":8282877.3803632231},{"$f":"+'RB FORECAST'!AG106","v":8738851.0790283065},{"$f":"+'RB FORECAST'!BA106","v":9189245.1979300845},{"$f":"+'RB FORECAST'!AW106","v":10006841.046677699},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR104,FALSE)","v":8282877.3803632231},{"$f":"AP104-AE104","v":149728.72036324255},97,92,null,null,null,"Distribution - Utah",null,{"$f":"+AE104","v":8133148.6599999806},{"$f":"AP104","v":8282877.3803632231},{"$f":"AZ104-AY104","v":149728.72036324255}]
[1034,null,null,"General",null,null,null,39749385.780000001,39749385.780000001,39749385.780000001,39749385.780000001,39749385.780000001,39749385.780000001,39770625.770000003,39770625.770000003,42235930.869999997,42235930.869999997,42235930.869999997,38443848.610000007,38442839.219999984,38441911.479999982,38441911.479999982,38440084.919999979,38440360.729999982,38341693.530000009,38341693.530000009,38348805.650000013,37534010.580000006,37547327.530000009,37547320.620000005,37294615.950000003,48612278.257499993,{"$f":"(SUM(T105:AD105)+(0.5*AE105)+(0.5*S105))/12","v":38144765.962499999},null,{"$f":"AE105","v":37294615.950000003},{"$f":"AG105","v":38144765.962499999},{"$f":"+'RB FORECAST'!AJ107","v":37824987.184980281},{"$f":"+'RB FORECAST'!AG107","v":39950684.796359353},{"$f":"+'RB FORECAST'!BA107","v":42009714.446327902},{"$f":"+'RB FORECAST'!AW107","v":45747449.961985603},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR105,FALSE)","v":37824987.184980281},{"$f":"AP105-AE105","v":530371.23498027772},98,93,null,null,null,"General",null,{"$f":"+AE105","v":37294615.950000003},{"$f":"AP105","v":37824987.184980281},{"$f":"AZ105-AY105","v":530371.23498027772}]
[1035,null,null,"Total",null,null,null,{"$f":"SUM(H103:H105)","v":52598710.680000007},{"$f":"SUM(I103:I105)","v":52598710.68},52598710.68,52598710.68,51947191.43,51947191.43,51947191.43,51947191.43,51947191.43,52742958.409999996,52982727.019999996,47104846.759999983,47103837.369999982,47102909.62999998,47102000.339999981,47101083.069999978,47101358.87999998,46521101.409999982,46521378.969999984,46515338.189999983,45515261.669999979,45778087.939999983,45878580.189999983,45533425.329999983,null,{"$f":"SUM(AG103:AG105)","v":46546672.808749981},null,{"$f":"AE106","v":45533425.329999983},{"$f":"AG106","v":46546672.808749981},{"$f":"SUM(AK103:AK105)","v":46217196.330365598},{"$f":"SUM(AL103:AL105)","v":48805559.324616581},{"$f":"SUM(AM103:AM105)","v":51320962.858871952},55887149.230370201,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR106,FALSE)","v":46217196.330365598},{"$f":"AP106-AE106","v":683771.00036561489},99,94,null,null,null,"Total",null,{"$f":"AI106","v":45533425.329999983},{"$f":"AJ106","v":46546672.808749981}]
[1036,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,95]
[1037,"392","Transportation Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,96,null,"392","Transportation Equipment"]
[1038,null,null,"Wyoming",null,null,null,3056045.14,2602630.73,2602630.73,2602630.73,2589708.7599999998,2577983.19,2577983.19,2577983.19,2577983.19,2549458.6,2549458.6,2290148.4900000002,2228149.64,2228149.64,2228149.64,2228149.64,2336825.77,2336825.77,2336825.77,2336825.77,2336825.77,2610546.88,2561461.7599999998,2561461.7599999998,null,{"$f":"(SUM(T109:AD109)+(0.5*AE109)+(0.5*S109))/12","v":2349545.0979166664},null,{"$f":"AE109","v":2561461.7599999998},{"$f":"AG109","v":2349545.0979166664},{"$f":"+'RB FORECAST'!AJ111","v":2561591.6822392615},{"$f":"+'RB FORECAST'!AG111","v":2562212.1048557311},{"$f":"+'RB FORECAST'!BA111","v":2619060.8674311601},{"$f":"+'RB FORECAST'!AW111","v":2880264.3959302958},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR109,FALSE)","v":2561591.6822392615},{"$f":"AP109-AE109","v":129.92223926167935},102,97,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE109","v":2561461.7599999998},{"$f":"AP109","v":2561591.6822392615},{"$f":"AZ109-AY109","v":129.92223926167935}]
[1039,null,null,"Utah",null,null,null,49785078.760000005,45681345.649999999,45681345.649999999,45681345.649999999,44591709.330000006,43432530.050000004,43432530.050000004,43241463.900000006,43241463.900000006,44468075.020000003,44725126.590000004,43090552.95000001,43213941.930000007,43161691.210000008,43182674.820000008,43182674.820000008,43232851.580000006,42404788.820000008,42404788.820000008,42404788.820000008,42174614.690000005,48004644.860000007,47263079.660000011,47203477.040000007,null,{"$f":"(SUM(T110:AD110)+(0.5*AE110)+(0.5*S110))/12","v":43814796.252083339},null,{"$f":"AE110","v":47203477.040000007},{"$f":"AG110","v":43814796.252083339},{"$f":"+'RB FORECAST'!AJ112","v":47205871.290632099},{"$f":"+'RB FORECAST'!AG112","v":47217304.646846488},{"$f":"+'RB FORECAST'!BA112","v":48264932.72425399},{"$f":"+'RB FORECAST'!AW112","v":53078479.017553322},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR110,FALSE)","v":47205871.290632099},{"$f":"AP110-AE110","v":2394.2506320923567},103,98,null,null,null,"Distribution - Utah",null,{"$f":"+AE110","v":47203477.040000007},{"$f":"AP110","v":47205871.290632099},{"$f":"AZ110-AY110","v":2394.2506320923567}]
[1040,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T111:AD111)+(0.5*AE111)+(0.5*S111))/12","v":0},null,{"$f":"AE111","v":0},{"$f":"AG111","v":0},{"$f":"+'RB FORECAST'!AJ113","v":0},{"$f":"+'RB FORECAST'!AG113","v":0},{"$f":"+'RB FORECAST'!BA113","v":0},{"$f":"+'RB FORECAST'!AW113","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR111,FALSE)","v":0},{"$f":"AP111-AE111","v":0},104,99,null,null,null,"General",null,{"$f":"+AE111","v":0},{"$f":"AP111","v":0},{"$f":"AZ111-AY111","v":0}]
[1041,null,null,"Total",null,null,null,{"$f":"SUM(H109:H111)","v":52841123.900000006},{"$f":"SUM(I109:I111)","v":48283976.379999995},48283976.379999995,48283976.379999995,47181418.090000004,46010513.240000002,46010513.240000002,45819447.090000004,45819447.090000004,47017533.620000005,47274585.190000005,45380701.440000013,45442091.570000008,45389840.850000009,45410824.460000008,45410824.460000008,45569677.350000009,44741614.590000011,44741614.590000011,44741614.590000011,44511440.460000008,50615191.74000001,49824541.420000009,49764938.800000004,null,{"$f":"(SUM(T112:AD112)+(0.5*AE112)+(0.5*S112))/12","v":46164341.350000016},null,{"$f":"AE112","v":49764938.800000004},{"$f":"AG112","v":46164341.350000016},{"$f":"SUM(AK109:AK111)","v":49767462.972871363},{"$f":"SUM(AL109:AL111)","v":49779516.751702219},{"$f":"SUM(AM109:AM111)","v":50883993.591685146},55958743.41348362,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR112,FALSE)","v":49767462.972871363},{"$f":"AP112-AE112","v":2524.1728713586926},{"$f":"+AR111+1","v":105},{"$f":"+AS111+1","v":100},null,null,null,"Total",null,{"$f":"AI112","v":49764938.800000004},{"$f":"AJ112","v":46164341.350000016},{"$f":"AZ112-AY112","v":-3600597.4499999881}]
[1042,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,101]
[1043,"393","Stores Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,102,null,"393","Stores Equipment"]
[1044,null,null,"Wyoming",null,null,null,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,12371.89,null,{"$f":"(SUM(T115:AD115)+(0.5*AE115)+(0.5*S115))/12","v":12371.89},null,{"$f":"AE115","v":12371.89},{"$f":"AG115","v":12371.89},{"$f":"+'RB FORECAST'!AJ117","v":12371.89},{"$f":"+'RB FORECAST'!AG117","v":12371.89},{"$f":"+'RB FORECAST'!BA117","v":12371.89},{"$f":"+'RB FORECAST'!AW117","v":12371.89},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR115,FALSE)","v":12371.89},{"$f":"AP115-AE115","v":0},108,103,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE115","v":12371.89},{"$f":"AP115","v":12371.89},{"$f":"AZ115-AY115","v":0}]
[{"$f":"+A115+1","v":1045},null,null,"Utah",null,null,null,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,45026.020000000004,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.310000000005,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,52487.309999999256,null,{"$f":"(SUM(T116:AD116)+(0.5*AE116)+(0.5*S116))/12","v":52487.309999999539},null,{"$f":"AE116","v":52487.309999999256},{"$f":"AG116","v":52487.309999999539},{"$f":"+'RB FORECAST'!AJ118","v":52487.309999999859},{"$f":"+'RB FORECAST'!AG118","v":52487.310000000005},{"$f":"+'RB FORECAST'!BA118","v":52487.310000000019},{"$f":"+'RB FORECAST'!AW118","v":52487.310000000005},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR116,FALSE)","v":52487.309999999859},{"$f":"AP116-AE116","v":6.0390448197722435E-10},109,104,null,null,null,"Distribution - Utah",null,{"$f":"+AE116","v":52487.309999999256},{"$f":"AP116","v":52487.309999999859},{"$f":"AZ116-AY116","v":6.0390448197722435E-10}]
[1046,null,null,"Total",null,null,null,{"$f":"SUM(H115:H116)","v":57397.91},{"$f":"SUM(I115:I116)","v":57397.91},57397.91,57397.91,57397.91,57397.91,57397.91,57397.91,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,null,{"$f":"SUM(AG115:AG116)","v":64859.199999999539},null,{"$f":"AE117","v":64859.199999999255},{"$f":"AG117","v":64859.199999999539},{"$f":"SUM(AK115:AK116)","v":64859.199999999859},{"$f":"SUM(AL115:AL116)","v":64859.200000000004},{"$f":"SUM(AM115:AM116)","v":64859.200000000019},64859.200000000004,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR117,FALSE)","v":64859.199999999859},{"$f":"AP117-AE117","v":6.0390448197722435E-10},110,105,null,null,null,"Total",null,{"$f":"AI117","v":64859.199999999255},{"$f":"AJ117","v":64859.199999999539},{"$f":"AZ117-AY117","v":2.8376234695315361E-10}]
[1047,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,106]
[1048,"394","Tools, Shop & Garage Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,107,null,"394","Tools, Shop & Garage Equipment"]
[1049,null,null,"Wyoming",null,null,null,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2329345.88,2330906.81,2330906.81,2330906.81,2330906.81,2330906.81,2330906.81,2260217.5299999998,2260217.5299999998,2260217.5299999998,2260217.5299999998,2260217.5299999998,2260217.5299999998,2260217.5299999998,null,{"$f":"(SUM(T120:AD120)+(0.5*AE120)+(0.5*S120))/12","v":2292616.7833333337},null,{"$f":"AE120","v":2260217.5299999998},{"$f":"AG120","v":2292616.7833333337},{"$f":"+'RB FORECAST'!AJ122","v":4194932.6121815778},{"$f":"+'RB FORECAST'!AG122","v":5920371.8497261517},{"$f":"+'RB FORECAST'!BA122","v":11752046.7151177},{"$f":"+'RB FORECAST'!AW122","v":16785771.733668655},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR120,FALSE)","v":4194932.6121815778},{"$f":"AP120-AE120","v":1934715.082181578},113,108,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE120","v":2260217.5299999998},{"$f":"AP120","v":4194932.6121815778},{"$f":"AZ120-AY120","v":1934715.082181578}]
[1050,null,null,"Utah",null,null,null,29443823.940000001,29443823.940000001,29443823.940000001,29543757.080000002,29543757.080000002,29569494.23,29596581.359999999,29614133.809999999,29614133.809999999,29637395.379999999,29699221.59,28965678.68,28976154.559999999,28976154.559999999,28976154.559999999,28976154.559999999,28976154.559999999,28385505.729999997,28385505.729999997,28381911.549999997,28381911.549999997,28395910.869999997,28395910.869999997,28390112.019999996,null,{"$f":"(SUM(T121:AD121)+(0.5*AE121)+(0.5*S121))/12","v":28657110.370833326},null,{"$f":"AE121","v":28390112.019999996},{"$f":"AG121","v":28657110.370833326},{"$f":"+'RB FORECAST'!AJ123","v":54325879.423093468},{"$f":"+'RB FORECAST'!AG123","v":76964728.757845268},{"$f":"+'RB FORECAST'!BA123","v":152776398.29673839},{"$f":"+'RB FORECAST'!AW123","v":218214734.01753843},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR121,FALSE)","v":54325879.423093468},{"$f":"AP121-AE121","v":25935767.403093472},114,109,null,null,null,"Distribution - Utah",null,{"$f":"+AE121","v":28390112.019999996},{"$f":"AP121","v":54325879.423093468},{"$f":"AZ121-AY121","v":25935767.403093472}]
[1051,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T122:AD122)+(0.5*AE122)+(0.5*S122))/12","v":0},null,{"$f":"AE122","v":0},{"$f":"AG122","v":0},{"$f":"+'RB FORECAST'!AJ124","v":0},{"$f":"+'RB FORECAST'!AG124","v":0},{"$f":"+'RB FORECAST'!BA124","v":0},{"$f":"+'RB FORECAST'!AW124","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR122,FALSE)","v":0},{"$f":"AP122-AE122","v":0},115,110,null,null,null,"General",null,{"$f":"+AE122","v":0},{"$f":"AP122","v":0},{"$f":"AZ122-AY122","v":0}]
[1052,null,null,"Total",null,null,null,{"$f":"SUM(H120:H122)","v":31773169.82},{"$f":"SUM(I120:I122)","v":31773169.82},31773169.82,31873102.960000001,31873102.960000001,31898840.109999999,31925927.239999998,31943479.689999998,31943479.689999998,31966741.259999998,32028567.469999999,31296585.489999998,31307061.369999997,31307061.369999997,31307061.369999997,31307061.369999997,31307061.369999997,30645723.259999998,30645723.259999998,30642129.079999998,30642129.079999998,30656128.399999999,30656128.399999999,30650329.549999997,null,{"$f":"SUM(AG120:AG122)","v":30949727.154166661},null,{"$f":"AE123","v":30650329.549999997},{"$f":"AG123","v":30949727.154166661},{"$f":"SUM(AK120:AK122)","v":58520812.035275042},{"$f":"SUM(AL120:AL122)","v":82885100.607571423},{"$f":"SUM(AM120:AM122)","v":164528445.01185608},235000505.75120708,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR123,FALSE)","v":58520812.035275042},{"$f":"AP123-AE123","v":27870482.485275045},116,111,null,null,null,"Total",null,{"$f":"AI123","v":30650329.549999997},{"$f":"AJ123","v":30949727.154166661},{"$f":"AZ123-AY123","v":299397.60416666418}]
[1053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,112]
[1054,"395","Laboratory Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,113,null,"395","Laboratory Equipment"]
[1055,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T126:AD126)+(0.5*AE126)+(0.5*S126))/12","v":0},null,{"$f":"AE126","v":0},{"$f":"AG126","v":0},{"$f":"+'RB FORECAST'!AJ128","v":0},{"$f":"+'RB FORECAST'!AG128","v":0},{"$f":"+'RB FORECAST'!BA128","v":0},{"$f":"+'RB FORECAST'!AW128","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR126,FALSE)","v":0},{"$f":"AP126-AE126","v":0},119,114,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE126","v":0},{"$f":"AP126","v":0},{"$f":"AZ126-AY126","v":0}]
[1056,null,null,"Utah",null,null,null,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.910000000149,0,0,0,0,null,{"$f":"(SUM(T127:AD127)+(0.5*AE127)+(0.5*S127))/12","v":4992.2695833333482},null,{"$f":"AE127","v":0},{"$f":"AG127","v":4992.2695833333482},{"$f":"+'RB FORECAST'!AJ129","v":3.0316490059097606E-13},{"$f":"+'RB FORECAST'!AG129","v":0},{"$f":"+'RB FORECAST'!BA129","v":0},{"$f":"+'RB FORECAST'!AW129","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR127,FALSE)","v":3.0316490059097606E-13},{"$f":"AP127-AE127","v":3.0316490059097606E-13},120,115,null,null,null,"Distribution - Utah",null,{"$f":"+AE127","v":0},{"$f":"AP127","v":3.0316490059097606E-13},{"$f":"AZ127-AY127","v":3.0316490059097606E-13}]
[1057,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T128:AD128)+(0.5*AE128)+(0.5*S128))/12","v":0},null,{"$f":"AE128","v":0},{"$f":"AG128","v":0},{"$f":"+'RB FORECAST'!AJ130","v":0},{"$f":"+'RB FORECAST'!AG130","v":0},{"$f":"+'RB FORECAST'!BA130","v":0},{"$f":"+'RB FORECAST'!AW130","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR128,FALSE)","v":0},{"$f":"AP128-AE128","v":0},121,116,null,null,null,"General",null,0,{"$f":"AP128","v":0},{"$f":"AZ128-AY128","v":0}]
[1058,null,null,"Total",null,null,null,{"$f":"SUM(H126:H128)","v":61117.83},{"$f":"SUM(I126:I128)","v":61117.83},61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,61117.83,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.910000000149,0,0,0,0,null,{"$f":"SUM(AG126:AG128)","v":4992.2695833333482},null,{"$f":"AE129","v":0},{"$f":"AG129","v":4992.2695833333482},{"$f":"SUM(AK126:AK128)","v":3.0316490059097606E-13},{"$f":"SUM(AL126:AL128)","v":0},{"$f":"SUM(AM126:AM128)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR129,FALSE)","v":3.0316490059097606E-13},{"$f":"AP129-AE129","v":3.0316490059097606E-13},122,117,null,null,null,"Total",null,{"$f":"AI129","v":0},{"$f":"AJ129","v":4992.2695833333482},{"$f":"AZ129-AY129","v":4992.2695833333482}]
[1059,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,118]
[1060,"396","Power Operated Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,119,null,"396","Power Operated Equipment"]
[1061,null,null,"Wyoming",null,null,null,1114209.94,1114209.94,1114209.94,1114209.94,1114209.94,1056398.69,1056398.69,1056398.69,1056398.69,1053958.6200000001,1121497.3500000001,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,1344132.9,null,{"$f":"(SUM(T132:AD132)+(0.5*AE132)+(0.5*S132))/12","v":1344132.9000000001},null,{"$f":"AE132","v":1344132.9},{"$f":"AG132","v":1344132.9000000001},{"$f":"+'RB FORECAST'!AJ134","v":1343084.6525204207},{"$f":"+'RB FORECAST'!AG134","v":1339101.3120980186},{"$f":"+'RB FORECAST'!BA134","v":1302654.5471653112},{"$f":"+'RB FORECAST'!AW134","v":1317918.0724485975},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR132,FALSE)","v":1343084.6525204207},{"$f":"AP132-AE132","v":-1048.2474795791786},125,120,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE132","v":1344132.9},{"$f":"AP132","v":1343084.6525204207},{"$f":"AZ132-AY132","v":-1048.2474795791786}]
[1062,null,null,"Utah",null,null,null,10988686.740000004,10989470.66,10989470.66,10989470.66,10989470.66,10944943.130000001,10944943.130000001,10940422.100000001,10940422.100000001,10979386.859999999,11893584.450000001,15192886.720000001,14953312.48,14934271.780000001,14934271.780000001,14934271.780000001,14934271.780000001,14934271.780000001,14934271.780000001,14934271.780000001,14934271.780000001,15065672.920000002,15065672.920000002,15065672.920000002,null,{"$f":"(SUM(T133:AD133)+(0.5*AE133)+(0.5*S133))/12","v":14974009.365000008},null,15065672.920000002,14974009.365000008,{"$f":"+'RB FORECAST'!AJ135","v":15053923.669857731},{"$f":"+'RB FORECAST'!AG135","v":15009276.519317094},{"$f":"+'RB FORECAST'!BA135","v":14600764.057886906},{"$f":"+'RB FORECAST'!AW135","v":14771844.818966517},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR133,FALSE)","v":15053923.669857731},{"$f":"AP133-AE133","v":-11749.250142270699},126,121,null,null,null,"Distribution - Utah",null,{"$f":"+AE133","v":15065672.920000002},{"$f":"AP133","v":15053923.669857731},{"$f":"AZ133-AY133","v":-11749.250142270699}]
[1063,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T134:AD134)+(0.5*AE134)+(0.5*S134))/12","v":0},null,0,0,{"$f":"+'RB FORECAST'!AJ136","v":0},{"$f":"+'RB FORECAST'!AG136","v":0},{"$f":"+'RB FORECAST'!BA136","v":0},{"$f":"+'RB FORECAST'!AW136","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR134,FALSE)","v":0},{"$f":"AP134-AE134","v":0},127,122,null,null,null,"General",null,{"$f":"+AE134","v":0},{"$f":"AP134","v":0},{"$f":"AZ134-AY134","v":0}]
[1064,null,null,"Total",null,null,null,{"$f":"SUM(H132:H134)","v":12102896.680000003},{"$f":"SUM(I132:I134)","v":12103680.6},12103680.6,12103680.6,12103680.6,12001341.82,12001341.82,11996820.790000001,11996820.790000001,12033345.48,13015081.800000001,16537019.620000001,16297445.380000001,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16409805.820000002,16409805.820000002,16409805.820000002,null,{"$f":"SUM(AG132:AG134)","v":16318142.265000008},null,16409805.820000002,16318142.265000008,{"$f":"SUM(AK132:AK134)","v":16397008.322378151},{"$f":"SUM(AL132:AL134)","v":16348377.831415113},{"$f":"SUM(AM132:AM134)","v":15903418.605052218},16089762.891415115,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR135,FALSE)","v":16397008.322378151},{"$f":"AP135-AE135","v":-12797.497621851042},128,123,null,null,null,"Total",null,{"$f":"AI135","v":16409805.820000002},{"$f":"AJ135","v":16318142.265000008},{"$f":"AZ135-AY135","v":-91663.554999994114}]
[1065,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,129,124]
[1066,"397","Communication Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,130,125,null,"397","Communication Equipment"]
[1067,null,null,"Wyoming",null,null,null,3426951.01,3426951.01,3426951.01,3426951.01,3074827.55,3074827.55,3074827.55,3074827.55,3074827.55,3074827.55,3074827.55,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,3108904.31,null,{"$f":"(SUM(T138:AD138)+(0.5*AE138)+(0.5*S138))/12","v":3108904.31},null,3108904.31,3108904.31,{"$f":"+'RB FORECAST'!AJ140","v":3154702.3786670268},{"$f":"+'RB FORECAST'!AG140","v":3328735.0396017316},{"$f":"+'RB FORECAST'!BA140","v":3599799.580308733},{"$f":"+'RB FORECAST'!AW140","v":3776918.6011977033},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR138,FALSE)","v":3154702.3786670268},{"$f":"AP138-AE138","v":45798.068667026702},131,126,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE138","v":3108904.31},{"$f":"AP138","v":3154702.3786670268},{"$f":"AZ138-AY138","v":45798.068667026702}]
[1068,null,null,"Utah",null,null,null,11822270.539999997,11822270.540000001,11822270.540000001,11822270.540000001,11470664.800000001,11470664.800000001,11470664.800000001,11470664.800000001,11470664.800000001,11470664.800000001,11470664.800000001,11950515.970000003,11950515.970000003,11970990.370000003,11970990.370000003,11970990.370000003,11970990.370000003,11970990.370000003,11970990.370000003,11970990.370000003,11970990.370000003,11984943.480000002,11984943.480000002,11984943.480000002,null,{"$f":"(SUM(T139:AD139)+(0.5*AE139)+(0.5*S139))/12","v":11971337.967916673},null,11984943.480000002,11971337.967916673,{"$f":"+'RB FORECAST'!AJ141","v":12161496.763644645},{"$f":"+'RB FORECAST'!AG141","v":12832399.241494287},{"$f":"+'RB FORECAST'!BA141","v":13877363.278938586},{"$f":"+'RB FORECAST'!AW141","v":14560163.790925793},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR139,FALSE)","v":12161496.763644645},{"$f":"AP139-AE139","v":176553.28364464268},132,127,null,null,null,"Distribution - Utah",null,{"$f":"+AE139","v":11984943.480000002},{"$f":"AP139","v":12161496.763644645},{"$f":"AZ139-AY139","v":176553.28364464268}]
[1069,null,null,"Total",null,null,null,{"$f":"SUM(H138:H139)","v":15249221.549999997},{"$f":"SUM(I138:I139)","v":15249221.550000001},15249221.550000001,15249221.550000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,14545492.350000001,15059420.280000003,15059420.280000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15093847.790000003,15093847.790000003,15093847.790000003,null,{"$f":"SUM(AG138:AG139)","v":15080242.277916674},null,15093847.790000003,15080242.277916674,{"$f":"SUM(AK138:AK139)","v":15316199.142311672},{"$f":"SUM(AL138:AL139)","v":16161134.281096019},{"$f":"SUM(AM138:AM139)","v":17477162.859247319},18337082.392123498,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR140,FALSE)","v":15316199.142311672},{"$f":"AP140-AE140","v":222351.35231166892},133,128,null,null,null,"Total",null,{"$f":"AI140","v":15093847.790000003},{"$f":"AJ140","v":15080242.277916674},{"$f":"AZ140-AY140","v":-13605.51208332926}]
[1070,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,129]
[1071,"398","Miscellaneous Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,130,null,"398","Miscellaneous Equipment"]
[1072,null,null,"Wyoming",null,null,null,4819.5600000000004,11449.04,11449.04,11449.04,11449.04,11449.04,11449.04,11449.04,11449.04,11449.04,11449.04,10493.4,10493.4,10493.4,10493.4,10493.4,10988.04,10988.04,10988.04,10988.04,10988.04,10988.04,18705.5,18705.5,null,{"$f":"(SUM(T143:AD143)+(0.5*AE143)+(0.5*S143))/12","v":11767.232500000004},null,{"$f":"AE143","v":18705.5},{"$f":"AG143","v":11767.232500000004},{"$f":"+'RB FORECAST'!AJ145","v":18705.652787345069},{"$f":"+'RB FORECAST'!AG145","v":18708.701041458109},{"$f":"+'RB FORECAST'!BA145","v":18708.381173112371},{"$f":"+'RB FORECAST'!AW145","v":18702.441713074964},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR143,FALSE)","v":18705.652787345069},{"$f":"AP143-AE143","v":0.15278734506864566},136,131,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE143","v":18705.5},{"$f":"AP143","v":18705.652787345069},{"$f":"AZ143-AY143","v":0.15278734506864566}]
[1073,null,null,"Utah",null,null,null,321567.68,325402.3,329901.21000000002,329901.21000000002,281905.39,281905.39,281905.39,281905.39,281905.39,619321.41,619321.40999999992,1069724.6599999999,1069724.6599999999,1080678.3399999999,1087222.7,1093039.67,1093039.6699999997,1093039.6699999997,1093039.6699999997,1093039.669999999,1091296.7599999988,1213212.0799999989,1216215.389999999,5192475.2499999991,null,{"$f":"(SUM(T144:AD144)+(0.5*AE144)+(0.5*S144))/12","v":1279554.0195833331},null,{"$f":"AE144","v":5192475.2499999991},{"$f":"AG144","v":1279554.0195833331},{"$f":"+'RB FORECAST'!AJ146","v":5189993.1608491736},{"$f":"+'RB FORECAST'!AG146","v":5190729.1389585407},{"$f":"+'RB FORECAST'!BA146","v":5190640.3914854163},{"$f":"+'RB FORECAST'!AW146","v":5188992.4882869245},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR144,FALSE)","v":5189993.1608491736},{"$f":"AP144-AE144","v":-2482.0891508255154},137,132,null,null,null,"Distribution - Utah",null,{"$f":"+AE144","v":5192475.2499999991},{"$f":"AP144","v":5189993.1608491736},{"$f":"AZ144-AY144","v":-2482.0891508255154}]
[1074,null,null,"General",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T145:AD145)+(0.5*AE145)+(0.5*S145))/12","v":0},null,{"$f":"AE145","v":0},{"$f":"AG145","v":0},{"$f":"+'RB FORECAST'!AJ147","v":0},{"$f":"+'RB FORECAST'!AG147","v":0},{"$f":"+'RB FORECAST'!BA147","v":0},{"$f":"+'RB FORECAST'!AW147","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR145,FALSE)","v":0},{"$f":"AP145-AE145","v":0},138,133,null,null,null,"General",null,{"$f":"+AE145","v":0},{"$f":"AP145","v":0},{"$f":"AZ145-AY145","v":0}]
[1075,null,null,"Total",null,null,null,{"$f":"SUM(H143:H145)","v":326387.24},{"$f":"SUM(I143:I145)","v":336851.33999999997},341350.25,341350.25,293354.43,293354.43,293354.43,293354.43,293354.43,630770.45000000007,630770.44999999995,1080218.0599999998,1080218.0599999998,1091171.7399999998,1097716.0999999999,1103533.0699999998,1104027.7099999997,1104027.7099999997,1104027.7099999997,1104027.709999999,1102284.7999999989,1224200.1199999989,1234920.889999999,5211180.7499999991,null,{"$f":"SUM(AG143:AG145)","v":1291321.252083333},null,{"$f":"AE146","v":5211180.7499999991},{"$f":"AG146","v":1291321.252083333},{"$f":"SUM(AK143:AK145)","v":5208698.813636519},{"$f":"SUM(AL143:AL145)","v":5209437.8399999989},{"$f":"SUM(AM143:AM145)","v":5209348.7726585288},5207694.93,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR146,FALSE)","v":5208698.813636519},{"$f":"AP146-AE146","v":-2481.9363634800538},139,134,null,null,null,"Total",null,{"$f":"AI146","v":5211180.7499999991},{"$f":"AJ146","v":1291321.252083333},{"$f":"AZ146-AY146","v":-3919859.4979166659}]
[1076,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,135]
[1077,"399","Asset Retirement Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,136,null,"393","Stores Equipment"]
[1078,null,null,"Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T149:AD149)+(0.5*AE149)+(0.5*S149))/12","v":0},null,{"$f":"AE149","v":0},{"$f":"AG149","v":0},{"$f":"+'RB FORECAST'!AJ151","v":0},{"$f":"+'RB FORECAST'!AG151","v":0},{"$f":"+'RB FORECAST'!BA151","v":0},{"$f":"+'RB FORECAST'!AW151","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR149,FALSE)","v":0},{"$f":"AP149-AE149","v":0},142,137,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE149","v":0},{"$f":"AP149","v":0},{"$f":"AZ149-AY149","v":0}]
[1079,null,null,"Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(SUM(T150:AD150)+(0.5*AE150)+(0.5*S150))/12","v":0},null,{"$f":"AE150","v":0},{"$f":"AG150","v":0},{"$f":"+'RB FORECAST'!AJ152","v":0},{"$f":"+'RB FORECAST'!AG152","v":0},{"$f":"+'RB FORECAST'!BA152","v":0},{"$f":"+'RB FORECAST'!AW152","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR150,FALSE)","v":0},{"$f":"AP150-AE150","v":0},143,138,null,null,null,"Distribution - Utah",null,{"$f":"+AE150","v":0},{"$f":"AP150","v":0},{"$f":"AZ150-AY150","v":0}]
[1080,null,null,"Total",null,null,null,{"$f":"SUM(H149:H150)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(T149:T150)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(AG149:AG150)","v":0},null,{"$f":"AE151","v":0},{"$f":"AG151","v":0},{"$f":"SUM(AK149:AK150)","v":0},{"$f":"SUM(AL149:AL150)","v":0},{"$f":"SUM(AM149:AM150)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR151,FALSE)","v":0},{"$f":"AP151-AE151","v":0},144,139,null,null,null,"Total",null,{"$f":"AI151","v":0},{"$f":"AJ151","v":0},{"$f":"AZ151-AY151","v":0}]
[1081,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,140]
[1082,null,"Total General Plant",null,null,null,null,{"$f":"H151+H146+H140+H135+H129+H123+H117+H112+H106+H100+H94","v":265546065.33000004},{"$f":"I151+I146+I140+I135+I129+I123+I117+I112+I106+I100+I94","v":261000165.82999998},261004664.73999998,261104597.88,258598795.31999999,257351288.84,257378375.97,257200341.24000001,257207802.53,259644927.66999999,261185310.38,260636952.74000001,261318492.32999998,261277701.25,261304319.92999998,261309219.63,261558681.20999998,259489022.87,259489300.43000001,258612278.65000004,257373237.18000001,264021083.62,263960988.11999997,267526691.64999998,null,261149678.95125002,null,{"$f":"AI146+AI140+AI135+AI129+AI123+AI117+AI112+AI106+AI100+AI94+AI151","v":267526691.64999998},{"$f":"AJ146+AJ140+AJ135+AJ129+AJ123+AJ117+AJ112+AJ106+AJ100+AJ94+AJ151","v":261149678.95125002},{"$f":"AK146+AK140+AK135+AK129+AK123+AK117+AK112+AK106+AK100+AK94+AK151","v":296618982.38904172},{"$f":"AL146+AL140+AL135+AL129+AL123+AL117+AL112+AL106+AL100+AL94+AL151","v":324323342.35023713},{"$f":"AM146+AM140+AM135+AM129+AM123+AM117+AM112+AM106+AM100+AM94+AM151","v":411557318.55551511},492836571.19639504,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR153,FALSE)","v":296618982.38904172},{"$f":"AP153-AE153","v":29092290.739041746},146,141,null,null,"Total General Plant",null,null,{"$f":"AI153","v":267526691.64999998},{"$f":"AJ153","v":261149678.95125002},{"$f":"AZ153-AY153","v":-6377012.6987499595}]
[1083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,142]
[1084,101,"Gas Plant in Seryice",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,143]
[1085,null,null,"Production",null,null,null,{"$f":"H29","v":79968136},{"$f":"I29","v":79968135.999999925},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,80634245.239999995,81295975.429999992,81295975.429999992,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,79968136,null,{"$f":"(SUM(T156:AD156)+(0.5*AE156)+(0.5*S156))/12","v":82892342.900000021},null,{"$f":"AI29","v":79968136},{"$f":"AJ29","v":82892342.899999991},{"$f":"AK29","v":79968136},{"$f":"AL29","v":79968136},{"$f":"AM29","v":79968136},79968136,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR156,FALSE)","v":79968136},{"$f":"AP156-AE156","v":0},149,144,null,"101",null,"Production",null,{"$f":"+AE156","v":79968136},{"$f":"AP156","v":79968136},{"$f":"AZ156-AY156","v":0}]
[1086,null,null,"Distribution - Wyoming",null,null,null,{"$f":"H15+H33+H38+H46+H54+H59+H64+H69+H74+H79+H84","v":81655977.120000005},{"$f":"I15+I33+I38+I46+I54+I59+I64+I69+I74+I79+I84","v":82302448.690000013},83014285.790000007,83373005.310000002,83373053.310000002,83797443.649999991,84396759.150000006,84857368.739999995,85631114.870000005,85260548.570000008,90163952.770000011,94501516.349999994,94501516.349999994,95293466.870000005,95289308.129999995,95282969.090000004,95386281.549999997,95649980.890000001,95663316.480000004,95760698.929999992,95793103.959999993,95875104.5,95900500.349999994,96222140.090000004,null,{"$f":"(SUM(T157:AD157)+(0.5*AE157)+(0.5*S157))/12","v":95479839.610000014},null,{"$f":"AI15+AI33+AI38+AI46+AI54+AI59+AI64+AI69+AI74+AI79+AI84","v":96222140.090000004},{"$f":"AJ15+AJ33+AJ38+AJ46+AJ54+AJ59+AJ64+AJ69+AJ74+AJ79+AJ84","v":95479839.609999999},{"$f":"AK15+AK33+AK38+AK46+AK54+AK59+AK64+AK69+AK74+AK79+AK84","v":103738367.55071464},{"$f":"AL15+AL33+AL38+AL46+AL54+AL59+AL64+AL69+AL74+AL79+AL84","v":112695947.49944662},{"$f":"AM15+AM33+AM38+AM46+AM54+AM59+AM64+AM69+AM74+AM79+AM84","v":117751215.43778788},121786493.81047559,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR157,FALSE)","v":103738367.55071464},{"$f":"AP157-AE157","v":7516227.4607146382},150,145,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE157","v":96222140.090000004},{"$f":"AP157","v":103738367.55071464},{"$f":"AZ157-AY157","v":7516227.4607146382}]
[1087,null,null,"Distribution - Utah",null,null,null,{"$f":"H16+H34+H39+H50+H55+H60+H65+H70+H75+H80+H85","v":2448297318.1400003},{"$f":"I16+I34+I39+I50+I55+I60+I65+I70+I75+I80+I85","v":2469230439.04},2487414390.0999999,2491660762.7799997,2506752637.9099998,2512047602.4900002,2517358930.02,2525101983.3699999,2539536763.96,2552555332.6700001,2564555725.1500001,2641272530.239572,2644028885.0295725,2646255778.5495725,2688017967.2595725,2690334209.7995725,2725317326.2795725,2725285266.4195724,2731175565.1495724,2735078839.8495727,2734596928.7295723,2740976858.009572,2742442363.1295724,2742636736.4195719,null,{"$f":"(SUM(T158:AD158)+(0.5*AE158)+(0.5*S158))/12","v":2707955385.1279054},null,{"$f":"AI16+AI34+AI39+AI50+AI55+AI60+AI65+AI70+AI75+AI80+AI85","v":2742636736.4195719},{"$f":"AJ16+AJ34+AJ39+AJ50+AJ55+AJ60+AJ65+AJ70+AJ75+AJ80+AJ85","v":2707955385.1279063},{"$f":"AK16+AK34+AK39+AK50+AK55+AK60+AK65+AK70+AK75+AK80+AK85","v":3006508172.1383715},{"$f":"AL16+AL34+AL39+AL50+AL55+AL60+AL65+AL70+AL75+AL80+AL85","v":3277258872.507669},{"$f":"AM16+AM34+AM39+AM50+AM55+AM60+AM65+AM70+AM75+AM80+AM85","v":3430377148.3591371},3544335361.8276606,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR158,FALSE)","v":3006508172.1383715},{"$f":"AP158-AE158","v":263871435.71879959},151,146,null,null,null,"Distribution - Utah",null,{"$f":"+AE158","v":2742636736.4195719},{"$f":"AP158","v":3006508172.1383715},{"$f":"AZ158-AY158","v":263871435.71879959}]
[1088,null,null,"General",null,null,null,{"$f":"H153","v":265546065.33000004},261000165.82999998,261004664.73999998,261104597.88,258598795.31999999,257351288.84,257378375.97,257200341.24000001,257207802.53,259644927.66999999,261185310.38,260636952.74000001,261318492.32999998,261277701.25,261304319.92999998,261309219.63,261558681.20999998,259489022.87,259489300.43000001,258612278.65000004,257373237.18000001,264021083.62,263960988.11999997,267526691.64999998,null,{"$f":"(SUM(T159:AD159)+(0.5*AE159)+(0.5*S159))/12","v":261149678.95124996},null,{"$f":"AI153","v":267526691.64999998},{"$f":"AJ153","v":261149678.95125002},{"$f":"AK153","v":296618982.38904172},{"$f":"AL153","v":324323342.35023713},{"$f":"AM153","v":411557318.55551511},492836571.19639504,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR159,FALSE)","v":296618982.38904172},{"$f":"AP159-AE159","v":29092290.739041746},152,147,null,null,null,"General",null,{"$f":"+AE159","v":267526691.64999998},{"$f":"AP159","v":296618982.38904172},{"$f":"AZ159-AY159","v":29092290.739041746}]
[1089,null,null,"Gas Plant in Seryice",null,null,null,{"$f":"SUM(H156:H159)","v":2875467496.5900002},{"$f":"SUM(I156:I159)","v":2892501189.5599999},2911401476.6299996,2916106501.9699998,2928692622.54,2933164470.9800005,2939102201.1399999,2947127829.3499994,2962343817.3600001,2977428944.9100003,2995873124.3000002,3076379135.3295717,3079817029.7095723,3082795082.6695724,3125245840.5595722,3128222373.9495726,3163558264.4695725,3165687188.6295724,3171591100.509572,3174714735.8795729,3173026188.319572,3186135964.5795717,3187566770.0495725,3186353704.1595721,null,{"$f":"(SUM(T160:AD160)+(0.5*AE160)+(0.5*S160))/12","v":3147477246.5891557},null,{"$f":"SUM(AI156:AI159)","v":3186353704.1595721},{"$f":"SUM(AJ156:AJ159)","v":3147477246.5891562},{"$f":"SUM(AK156:AK159)","v":3486833658.0781279},{"$f":"SUM(AL156:AL159)","v":3794246298.3573523},{"$f":"SUM(AM156:AM159)","v":4039653818.3524404},4238926562.8345308,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR160,FALSE)","v":3486833658.0781279},{"$f":"AP160-AE160","v":300479953.91855574},153,148,null,null,null,"Gas Plant in Seryice",null,{"$f":"SUM(AY156:AY159)","v":3186353704.1595721},{"$f":"AP160","v":3486833658.0781279},{"$f":"AZ160-AY160","v":300479953.91855574}]
[1090,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,149]
[1091,105,"Gas Plant Held For Future Use",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,150,null,105,"Gas Plant Held For Future Use"]
[1092,null,null,"Distribution - Utah",null,null,null,5036.83,5036.83,5036.83,5036.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T163:AD163)+(0.5*AE163)+(0.5*S163))/12","v":0},null,{"$f":"AE163","v":0},{"$f":"AG163","v":0},{"$f":"+'RB FORECAST'!AJ165","v":0},{"$f":"+'RB FORECAST'!AG165","v":0},{"$f":"+'RB FORECAST'!BA165","v":0},{"$f":"+'RB FORECAST'!AW165","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR163,FALSE)","v":0},{"$f":"AP163-AE163","v":0},156,151,null,null,null,"Distribution - Utah",null,{"$f":"+AE163","v":0},{"$f":"AP163","v":0},{"$f":"AZ163-AY163","v":0}]
[1093,null,null,"Total",null,null,null,{"$f":"SUM(H163)","v":5036.83},{"$f":"SUM(I163)","v":5036.83},5036.83,5036.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T164:AD164)+(0.5*AE164)+(0.5*S164))/12","v":0},null,{"$f":"AE164","v":0},{"$f":"AG164","v":0},{"$f":"SUM(AK163)","v":0},{"$f":"SUM(AL163)","v":0},{"$f":"SUM(AM163)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR164,FALSE)","v":0},{"$f":"AP164-AE164","v":0},157,152,null,null,null,"Total",null,{"$f":"SUM(AY163)","v":0},{"$f":"AP164","v":0},{"$f":"AZ164-AY164","v":0}]
[1094,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,153]
[1095,106,"Complete Construction Not yet Classified",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,154,null,106,"Complete Construction Not Yet Classified"]
[1096,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T167:AD167)+(0.5*AE167)+(0.5*S167))/12","v":0},null,{"$f":"AE167","v":0},{"$f":"AG167","v":0},{"$f":"+'RB FORECAST'!AJ169","v":0},{"$f":"+'RB FORECAST'!AG169","v":0},{"$f":"+'RB FORECAST'!BA169","v":0},{"$f":"+'RB FORECAST'!AW169","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR167,FALSE)","v":0},{"$f":"AP167-AE167","v":0},160,155,null,null,null,"Production",null,{"$f":"+AE167","v":0},{"$f":"AP167","v":0},{"$f":"AZ167-AY167","v":0}]
[1097,null,null,"Distribution - Wyoming",null,null,null,379770.96,694464.74,694528.8,694464.74,800826.87,800805.98,800805.98,865874.75,5463376.4299999997,5578157.5800000001,1391148.01,1189919.9399999995,1290209.42,618470.97999999952,734533.98,818265.42,834153.47,925651.87,961540.94,1051852.8400000001,1174881.8,1460596.87,1600360.48,1676316.88,null,{"$f":"(SUM(T168:AD168)+(0.5*AE168)+(0.5*S168))/12","v":1075303.04},null,{"$f":"AE168","v":1676316.88},{"$f":"AG168","v":1075303.04},{"$f":"+'RB FORECAST'!AJ170","v":551637.75999999989},{"$f":"+'RB FORECAST'!AG170","v":0},{"$f":"+'RB FORECAST'!BA170","v":0},{"$f":"+'RB FORECAST'!AW170","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR168,FALSE)","v":551637.75999999989},{"$f":"AP168-AE168","v":-1124679.1200000001},161,156,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE168","v":1676316.88},{"$f":"AP168","v":551637.75999999989},{"$f":"AZ168-AY168","v":-1124679.1200000001}]
[1098,null,null,"Distribution - Utah",null,null,null,14441758.537999999,651695.31000000006,128043.79799999925,145144.7379999992,5137049.4099999992,8133513.8200000003,19239433.02,26093137.140000001,56893343.450000003,86910291.489999995,86138368.519999996,156052868.60000002,158629169.41000006,165646691.51000005,139869758.14000005,143743161.98000002,122385658.77000003,126555395.49000001,126191851.61000003,139428002.88000003,146500575.92000002,147157198.91000003,232679142.64000002,262721970.89000002,null,{"$f":"(SUM(T169:AD169)+(0.5*AE169)+(0.5*S169))/12","v":154847835.58375004},null,{"$f":"AE169","v":262721970.89000002},{"$f":"AG169","v":154847835.58375004},{"$f":"+'RB FORECAST'!AJ171","v":73808044.006250009},{"$f":"+'RB FORECAST'!AG171","v":0},{"$f":"+'RB FORECAST'!BA171","v":0},{"$f":"+'RB FORECAST'!AW171","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR169,FALSE)","v":73808044.006250009},{"$f":"AP169-AE169","v":-188913926.88375002},162,157,null,null,null,"Distribution - Utah",null,{"$f":"+AE169","v":262721970.89000002},{"$f":"AP169","v":73808044.006250009},{"$f":"AZ169-AY169","v":-188913926.88375002}]
[1099,null,null,"General",null,null,null,10466.14,0,38447,407051.99,1705726.6500000006,2337329.59,3144281.09,3901215.13,6240162.0099999998,4855686.76,3845456.84,1564283.99,1462319.19,1610214.82,2636151.2599999998,3219728.46,3393752.8,3853544.26,4071226.11,3534439.74,3628285.87,4464941.7,4625627.62,4818639.83,null,{"$f":"(SUM(T170:AD170)+(0.5*AE170)+(0.5*S170))/12","v":3307641.1449999996},null,{"$f":"AE170","v":4818639.83},{"$f":"AG170","v":3307641.1449999996},{"$f":"+'RB FORECAST'!AJ172","v":1522474.8712500001},{"$f":"+'RB FORECAST'!AG172","v":0},{"$f":"+'RB FORECAST'!BA172","v":0},{"$f":"+'RB FORECAST'!AW172","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR170,FALSE)","v":1522474.8712500001},{"$f":"AP170-AE170","v":-3296164.9587500002},163,158,null,null,null,"General",null,{"$f":"+AE170","v":4818639.83},{"$f":"AP170","v":1522474.8712500001},{"$f":"AZ170-AY170","v":-3296164.9587500002}]
[1100,null,null,"Total",null,null,null,{"$f":"SUM(H167:H170)","v":14831995.638},{"$f":"SUM(I167:I170)","v":1346160.05},861019.5979999993,1246661.4679999992,7643602.9299999997,11271649.390000001,23184520.09,30860227.02,68596881.890000001,97344135.829999998,91374973.370000005,158807072.53000003,161381698.02000004,167875377.31000003,143240443.38000003,147781155.86000001,126613565.04000002,131334591.62000002,131224618.66000003,144014295.46000004,151303743.59000003,153082737.48000002,238905130.74000001,269216927.60000002,null,{"$f":"(SUM(T171:AD171)+(0.5*AE171)+(0.5*S171))/12","v":159230779.76875001},null,{"$f":"AE171","v":269216927.60000002},{"$f":"AG171","v":159230779.76875001},{"$f":"SUM(AK167:AK170)","v":75882156.637500018},{"$f":"SUM(AL167:AL170)","v":0},{"$f":"SUM(AM167:AM170)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR171,FALSE)","v":75882156.637500018},{"$f":"AP171-AE171","v":-193334770.96250001},164,159,null,null,null,"Total",null,{"$f":"SUM(AY167:AY170)","v":269216927.60000002},{"$f":"AP171","v":75882156.637500018},{"$f":"AZ171-AY171","v":-193334770.96250001}]
[1101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,160]
[1102,108,"Accum Proy For Deprec - Gas Plant In Syc",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,161,null,108,"Accum Proy For Deprec - Gas Plant In Svc"]
[1103,null,null,"Production",null,null,null,-69622848.390000001,-69665875,-69708590.370000005,-69750061.260000005,-69786491.310000002,-69827958.189999998,-69869425.069999993,-69910891.950000003,-69952358.829999998,-69993825.709999993,-70035292.590000004,-70574362.030000001,-70615828.909999996,-70657295.790000007,-70681636.75,-70726361.849999994,-70770151.549999997,-70834836.920000002,-70899589.870000005,-70965213.299999997,-71030878.420000002,-71096596.040000007,-71162330.040000007,-71164490.400000006,null,{"$f":"(SUM(T174:AD174)+(0.5*AE174)+(0.5*S174))/12","v":-70859178.804583326},null,{"$f":"AE174","v":-71164490.400000006},{"$f":"AG174","v":-70859178.804583326},{"$f":"+'RB FORECAST'!AJ176","v":-71534125.115625009},{"$f":"+'RB FORECAST'!AG176","v":-71871470.395000011},{"$f":"+'RB FORECAST'!BA176","v":-72203414.485000014},{"$f":"+'RB FORECAST'!AW176","v":-72535358.575000018},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR174,FALSE)","v":-71534125.115625009},{"$f":"AP174-AE174","v":-369634.71562500298},167,162,null,null,null,"Production",null,{"$f":"+AE174","v":-71164490.400000006},{"$f":"AP174","v":-71534125.115625009},{"$f":"AZ174-AY174","v":-369634.71562500298}]
[1104,null,null,"Distribution - Wyoming",null,null,null,-27471489.32,-27636597.93,-27802077.34,-27962429.719999999,-28133132.620000001,-28294571.489999998,-28464704.039999999,-28577611.030000001,-28743696.629999999,-28912988.93,-28795329.620000001,-30105454.699999999,-30238138.100000001,-30367601.140000001,-30492006.219999999,-30614762.329999998,-30743996.510000002,-31046623.359999999,-31177535.629999999,-31307916.120000001,-33047252.120000001,-33187948.440000001,-33321745.510000002,-33325015.59,null,{"$f":"(SUM(T175:AD175)+(0.5*AE175)+(0.5*S175))/12","v":-31438396.718750004},null,{"$f":"AE175","v":-33325015.59},{"$f":"AG175","v":-31438396.718750004},{"$f":"+'RB FORECAST'!AJ177","v":-34740164.32758788},{"$f":"+'RB FORECAST'!AG177","v":-36213808.897853091},{"$f":"+'RB FORECAST'!BA177","v":-38233996.793204263},{"$f":"+'RB FORECAST'!AW177","v":-39970058.469718084},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR175,FALSE)","v":-34740164.32758788},{"$f":"AP175-AE175","v":-1415148.7375878803},168,163,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE175","v":-33325015.59},{"$f":"AP175","v":-34740164.32758788},{"$f":"AZ175-AY175","v":-1415148.7375878803}]
[1105,null,null,"Distribution - Utah",null,null,null,-515825350.58999997,-521532355.5,-524761345.25999999,-529774381.51999998,-535174162.62,-536613226.92000002,-541433931.55999994,-545536052.63999999,-549027682.97000003,-553948067.87,-559712532.36000001,-580233961.42999995,-571308202.84000003,-575136709.49000001,-592976756.36000001,-597201757.08000004,-601650288.64999998,-597042458.03999996,-601463384.52999997,-605818206.74000001,-692617125.10000002,-609828903.66999996,-614322537.64999998,-613261093.09000003,null,{"$f":"(SUM(T176:AD176)+(0.5*AE176)+(0.5*S176))/12","v":-604676154.78416669},null,{"$f":"AE176","v":-613261093.09000003},{"$f":"AG176","v":-604676154.78416669},{"$f":"+'RB FORECAST'!AJ178","v":-645834926.7697401},{"$f":"+'RB FORECAST'!AG178","v":-674020945.40810442},{"$f":"+'RB FORECAST'!BA178","v":-711621214.38194668},{"$f":"+'RB FORECAST'!AW178","v":-743933251.36737382},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR176,FALSE)","v":-645834926.7697401},{"$f":"AP176-AE176","v":-32573833.679740071},{"$f":"+AR175+1","v":169},{"$f":"+AS175+1","v":164},null,null,null,"Distribution - Utah",null,{"$f":"+AE176","v":-613261093.09000003},{"$f":"AP176","v":-645834926.7697401},{"$f":"AZ176-AY176","v":-32573833.679740071}]
[1106,null,null,"General",null,null,null,-130040675.62,-127963994.47,-129101889.56,-130241797.78999999,-128854926.39999999,-128697469.38,-129819245.66,-130773502.73999999,-131724048.41,-132823211.38,-133580532.19,-129849084.92,-130506047.53,-131399823.31,-132135101.78,-133065545.33,-134020827.17,-132904321.23999999,-133857245.67,-134482563.44,-45238700.990000002,-133482937.66,-133643240.61,-133462506.09999999,null,{"$f":"(SUM(T177:AD177)+(0.5*AE177)+(0.5*S177))/12","v":-125532679.18666667},null,{"$f":"AE177","v":-133462506.09999999},{"$f":"AG177","v":-125532679.18666667},{"$f":"+'RB FORECAST'!AJ179","v":-135544208.91563082},{"$f":"+'RB FORECAST'!AG179","v":-140667221.35781547},{"$f":"+'RB FORECAST'!BA179","v":-148514344.49974459},{"$f":"+'RB FORECAST'!AW179","v":-155257821.07879803},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR177,FALSE)","v":-135544208.91563082},{"$f":"AP177-AE177","v":-2081702.8156308234},170,165,null,null,null,"General",null,{"$f":"+AE177","v":-133462506.09999999},{"$f":"AP177","v":-135544208.91563082},{"$f":"AZ177-AY177","v":-2081702.8156308234}]
[1107,null,null,"Total",null,null,null,{"$f":"SUM(H174:H177)","v":-742960363.91999996},{"$f":"SUM(I174:I177)","v":-746798822.9000001},-751373902.52999997,-757728670.28999996,-761948712.94999993,-763433225.98000002,-769587306.32999992,-774798058.36000001,-779447786.84000003,-785678093.88999999,-792123686.75999999,-810762863.07999992,-802668217.38,-807561429.73000002,-826285501.11000001,-831608426.59000003,-837185263.88,-831828239.55999994,-837397755.69999993,-842573899.5999999,-841933956.63,-847596385.80999994,-852449853.81000006,-851213105.18000007,null,{"$f":"(SUM(T178:AD178)+(0.5*AE178)+(0.5*S178))/12","v":-832506409.49416673},null,{"$f":"AE178","v":-851213105.18000007},{"$f":"AG178","v":-832506409.49416673},{"$f":"SUM(AK174:AK177)","v":-887653425.12858379},{"$f":"SUM(AL174:AL177)","v":-922773446.05877304},{"$f":"SUM(AM174:AM177)","v":-970572970.15989566},-1011696489.49089,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR178,FALSE)","v":-887653425.12858379},{"$f":"AP178-AE178","v":-36440319.948583722},171,166,null,null,null,"Total",null,{"$f":"SUM(AY174:AY177)","v":-851213105.18000007},{"$f":"AP178","v":-887653425.12858379},{"$f":"AZ178-AY178","v":-36440319.948583722}]
[1108,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,167]
[{"$f":"+A179+1","v":1109},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,173,168,null,111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[1110,null,null,"Production",null,null,null,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,{"$f":"(SUM(T181:AD181)+(0.5*AE181)+(0.5*S181))/12","v":-6150276.6599999992},null,{"$f":"AE181","v":-6150276.6600000001},{"$f":"AG181","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AJ183","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AG183","v":-6150276.6600000001},{"$f":"+'RB FORECAST'!BA183","v":-6150276.6599999992},{"$f":"+'RB FORECAST'!AW183","v":-6150276.6600000001},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR181,FALSE)","v":-6150276.6599999992},{"$f":"AP181-AE181","v":0},174,169,null,null,null,"Production",null,{"$f":"+AE181","v":-6150276.6600000001},{"$f":"AP181","v":-6150276.6599999992},{"$f":"AZ181-AY181","v":0}]
[1111,null,null,"Distribution - Wyoming",null,null,null,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,{"$f":"(SUM(T182:AD182)+(0.5*AE182)+(0.5*S182))/12","v":-10883.08},null,{"$f":"AE182","v":-10883.08},{"$f":"AG182","v":-10883.08},{"$f":"+'RB FORECAST'!AJ184","v":-10883.08},{"$f":"+'RB FORECAST'!AG184","v":-10883.08},{"$f":"+'RB FORECAST'!BA184","v":-10883.08},{"$f":"+'RB FORECAST'!AW184","v":-10883.08},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR182,FALSE)","v":-10883.08},{"$f":"AP182-AE182","v":0},175,170,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE182","v":-10883.08},{"$f":"AP182","v":-10883.08},{"$f":"AZ182-AY182","v":0}]
[1112,null,null,"Distribution - Utah",null,null,null,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,-58742.89,null,{"$f":"(SUM(T183:AD183)+(0.5*AE183)+(0.5*S183))/12","v":-58742.889999999992},null,{"$f":"AE183","v":-58742.89},{"$f":"AG183","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AJ185","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AG185","v":-58742.889999999992},{"$f":"+'RB FORECAST'!BA185","v":-58742.889999999992},{"$f":"+'RB FORECAST'!AW185","v":-58742.889999999992},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR183,FALSE)","v":-58742.889999999992},{"$f":"AP183-AE183","v":0},176,171,null,null,null,"Distribution - Utah",null,{"$f":"+AE183","v":-58742.89},{"$f":"AP183","v":-58742.889999999992},{"$f":"AZ183-AY183","v":0}]
[1113,null,null,"General",null,null,null,0,0,0,0,0,-5887.62,-5887.62,-5887.62,-5887.62,-5887.62,-5887.62,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,-5710.28,null,{"$f":"(SUM(T184:AD184)+(0.5*AE184)+(0.5*S184))/12","v":-5710.28},null,{"$f":"AE184","v":-5710.28},{"$f":"AG184","v":-5710.28},{"$f":"+'RB FORECAST'!AJ186","v":-5710.28},{"$f":"+'RB FORECAST'!AG186","v":-5710.28},{"$f":"+'RB FORECAST'!BA186","v":-5710.28},{"$f":"+'RB FORECAST'!AW186","v":-5710.28},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR184,FALSE)","v":-5710.28},{"$f":"AP184-AE184","v":0},177,172,null,null,null,"General",null,{"$f":"+AE184","v":-5710.28},{"$f":"AP184","v":-5710.28},{"$f":"AZ184-AY184","v":0}]
[1114,null,null,"Total",null,null,null,{"$f":"SUM(H181:H184)","v":-6219902.6299999999},{"$f":"SUM(I181:I184)","v":-6219902.6299999999},-6219902.6299999999,-6219902.6299999999,-6219902.6299999999,-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225790.25,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,null,{"$f":"(SUM(T185:AD185)+(0.5*AE185)+(0.5*S185))/12","v":-6225612.9099999992},null,{"$f":"AE185","v":-6225612.9100000001},{"$f":"AG185","v":-6225612.9099999992},{"$f":"SUM(AK181:AK184)","v":-6225612.9099999992},{"$f":"SUM(AL181:AL184)","v":-6225612.9100000001},{"$f":"SUM(AM181:AM184)","v":-6225612.9099999992},-6225612.9100000001,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR185,FALSE)","v":-6225612.9099999992},{"$f":"AP185-AE185","v":0},178,173,null,null,null,"Total",null,{"$f":"SUM(AY181:AY184)","v":-6225612.9100000001},{"$f":"AP185","v":-6225612.9099999992},{"$f":"AZ185-AY185","v":0}]
[1115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,174]
[1116,"254","Other Regulatory Liabilities",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,175,null,"254","Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-9525.9,-9525.9,-9521.16,-9521.16,-9537.7199999999993,-7121.68,52561.31,71120.94,null,{"$f":"(SUM(T188:AD188)+(0.5*AE188)+(0.5*S188))/12","v":2780.6883333333335},null,{"$f":"AE188","v":71120.94},{"$f":"AG188","v":2780.6883333333335},{"$f":"+'RB FORECAST'!AJ190","v":2989.2448737430004},{"$f":"+'RB FORECAST'!AG190","v":-9863.2118977014488},{"$f":"+'RB FORECAST'!BA190","v":-10143.552026283398},{"$f":"+'RB FORECAST'!AW190","v":-10155.30910149505},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR188,FALSE)","v":2989.2448737430004},{"$f":"AP188-AE188","v":-68131.695126257007},181,null,null,null,null,"Production",null,{"$f":"+AE188","v":71120.94},{"$f":"AP188","v":2989.2448737430004},{"$f":"AZ188-AY188","v":-68131.695126257007}]
[null,null,null,"Distribution - Wyoming",null,null,null,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6315729.0099999998,-6377150.9299999997,-6377150.9299999997,-6376509.1699999999,-6376371.2800000003,-6376334.8200000003,-957325.29,-5659346.5099999998,-5739239.8499999996,-5795725.2999999998,-5900379.0099999998,-5969282.5300000003,-5993727.4800000004,-6071304.1699999999,-6122961.0700000003,-6159039.0700000003,-6199415.7400000002,-6249737.2599999998,-6300426.0499999998,null,-5790752.8050000006,null,{"$f":"AE189","v":-6300426.0499999998},{"$f":"AG189","v":-5790752.8050000006},{"$f":"+'RB FORECAST'!AJ191","v":-6589006.6617269525},{"$f":"+'RB FORECAST'!AG191","v":-6491872.7156986576},{"$f":"+'RB FORECAST'!BA191","v":-6676389.9349100525},{"$f":"+'RB FORECAST'!AW191","v":-6684128.3305335622},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR189,FALSE)","v":-6589006.6617269525},{"$f":"AP189-AE189","v":-288580.61172695272},182,null,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE189","v":-6300426.0499999998},{"$f":"AP189","v":-6589006.6617269525},{"$f":"AZ189-AY189","v":-288580.61172695272}]
[null,null,null,"Distribution - Utah",null,null,null,-188074206.56999999,-188074206.56999999,-190128957.88999999,-190128957.88999999,-190128957.88999999,-189034810.75999999,-191020786.66,-191020786.66,-191329596.44,-191241103.78999999,-191186815.41,-28041677.530000001,-163029131.96000001,-163658521.47999999,-162109763.33000001,-163800938.63,-164454186.77000001,-163367788.77000001,-164574720.13,-165369343.97,-165035032.72999999,-165967333.12,-164470967.58000001,-166536872.96000001,null,-158593916.97624999,null,{"$f":"AE190","v":-166536872.96000001},{"$f":"AG190","v":-158593916.97624999},{"$f":"+'RB FORECAST'!AJ192","v":-174700484.83992574},{"$f":"+'RB FORECAST'!AG192","v":-171748863.8098945},{"$f":"+'RB FORECAST'!BA192","v":-176630447.92910925},{"$f":"+'RB FORECAST'!AW192","v":-176835174.77978137},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR190,FALSE)","v":-174700484.83992574},{"$f":"AP190-AE190","v":-8163611.8799257278},183,null,null,null,null,"Distribution - Utah",null,{"$f":"+AE190","v":-166536872.96000001},{"$f":"AP190","v":-174700484.83992574},{"$f":"AZ190-AY190","v":-8163611.8799257278}]
[null,null,null,"General",null,null,null,-243070289.09999999,-243070289.09999999,-242946363.83000001,-242946423.56999999,-242946314.06,-242946364.19,-240469548.06,-248514450.44999999,-248121675.28,-247777192.86000001,-247364582.75999999,-1116805.3600000001,-243642628.12,-243397001.27000001,-243050325.19,-242703649.06,-242458070.97,-242010394.96000001,-241663695.12,-240793898.47999999,-240338946.22000003,-239873246.99000001,-239519508.09999999,-238567756.84,null,-231607803.79833332,null,{"$f":"AE191","v":-238567756.84},{"$f":"AG191","v":-231607803.79833332},{"$f":"+'RB FORECAST'!AJ193","v":-247764962.63655332},{"$f":"+'RB FORECAST'!AG193","v":-243402421.4444994},{"$f":"+'RB FORECAST'!BA193","v":-250320600.51564053},{"$f":"+'RB FORECAST'!AW193","v":-250610739.32694277},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR191,FALSE)","v":-247764962.63655332},{"$f":"AP191-AE191","v":-9197205.7965533137},184,null,null,null,null,"General",null,{"$f":"+AE191","v":-238567756.84},{"$f":"AP191","v":-247764962.63655332},{"$f":"AZ191-AY191","v":-9197205.7965533137}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H188:H191)","v":-437460224.67999995},{"$f":"SUM(I188:I191)","v":-437460224.67999995},-439391050.73000002,-439391110.46999997,-439391000.95999998,-438296903.95999998,-437867485.64999998,-445912388.03999996,-445827780.88999999,-445394667.93000001,-444927732.99000001,-30115808.18,-412331106.59000003,-412794762.60000002,-410955813.82000005,-412404966.69999999,-412891066.17000002,-411381437.11000001,-412319240.58000004,-412295724.67999995,-411542555.74000001,-412047117.52999997,-410187651.63,-411333934.90999997,null,-395989692.89124995,null,{"$f":"AE192","v":-411333934.90999997},{"$f":"AG192","v":-395989692.89124995},{"$f":"SUM(AK188:AK191)","v":-429051464.89333224},{"$f":"SUM(AL188:AL191)","v":-421653021.18199027},{"$f":"SUM(AM188:AM191)","v":-433637581.9316861},-434140197.74635923,{"$f":"AE192+AE185+AE178-AN178-AN185-AN192","v":183289647.14724925},{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR192,FALSE)","v":-429051464.89333224},{"$f":"AP192-AE192","v":-17717529.983332276},185,null,null,null,null,"Total",null,{"$f":"SUM(AY188:AY191)","v":-411333934.90999997},{"$f":"AP192","v":-429051464.89333224},{"$f":"AZ192-AY192","v":-17717529.983332276}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
[{"$f":"+A187+1","v":1117},"System Net Utility Plant",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR195,FALSE)","v":0},null,188,{"$f":"+AS187+1","v":176},null,"System Net Utility Plant"]
[1118,null,"Production",null,null,null,null,{"$f":"H156+H167+H174+H181+H188","v":4195010.9499999993},4151984.3399999253,4109268.9699999951,4067798.0799999945,4031368.0299999975,3989901.1500000022,3948434.270000007,3906967.3899999969,3865500.5100000016,3824033.6300000064,3782566.7499999963,3243497.3099999987,3202030.4300000034,3160563.5499999933,3802331.8299999945,4419336.9199999981,4366021.3199999947,8268278.9699999858,8203530.759999983,8137907.3299999908,8072225.6499999864,8008924.0699999817,8002873.059999981,2724489.8799999938,null,5885668.1237500291,null,{"$f":"AE196","v":2724489.8799999938},{"$f":"AG196","v":5885668.1237500291},{"$f":"AK156+AK167+AK174+AK181+AK188","v":2286723.4692487349},1936525.7331022876,1604301.302973703,1272345.455898487,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR196,FALSE)","v":2286723.4692487349},{"$f":"AP196-AE196","v":-437766.41075125895},189,177,null,null,"Production",null,null,{"$f":"AY156+AY167+AY174+AY181+AY188","v":2724489.8799999938},{"$f":"AP196","v":2286723.4692487349},{"$f":"AZ196-AY196","v":-437766.41075125895}]
[1119,null,"Distribution - Wyoming",null,null,null,null,48237646.670000002,49033703.410000011,49580125.160000004,49778428.240000002,49714135.470000006,49977066.050000004,50344827.080000013,50757598.449999996,55963402.420000017,55538462.860000007,56372553.260000013,64617773.219999991,59883358.079999998,59794213.780000009,59725227.510000005,59575210.090000011,59496272.899999991,59524398.840000004,59365134.540000007,59370791.499999993,57750811.489999987,57937454.110000007,57918494.979999997,58262132.25,null,59315110.046250023,null,{"$f":"AE197","v":58262132.25},{"$f":"AG197","v":59315110.046250023},62949951.24139981,69979382.805894867,72829945.629673555,75121423.930223942,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR197,FALSE)","v":62949951.24139981},{"$f":"AP197-AE197","v":4687818.9913998097},190,178,null,null,"Distribution - Wyoming",null,null,{"$f":"AY157+AY168+AY175+AY182+AY189","v":58262132.25},{"$f":"AP197","v":62949951.24139981},{"$f":"AZ197-AY197","v":4687818.9913998097}]
[1120,null,"Distribution - Utah",null,null,null,null,{"$f":"H158+H169+H176+H183+H190+H163","v":1758785813.4580004},1760221866.2199998,1772598424.6879997,1771848862.0479994,1786527823.9199996,1794474335.7400002,1804084901.9299998,1814579538.3199997,1856014085.1099997,1894217709.6099999,1899736003.0099998,2188991016.989572,2068261976.7495723,2073048496.1995726,2072742462.8195724,2073015933.1795726,2081539766.7395725,2091371672.2095728,2091270569.2095723,2103260549.1295726,2023386603.9295726,2112279077.239572,2196269257.6495724,2225501998.3695717,null,2099474406.061239,null,{"$f":"AE198","v":2225501998.3695717},{"$f":"AG198","v":2099474406.061239},{"$f":"AK183+AK176+AK169+AK163+AK158+AK190","v":2259722061.6449556},2431430320.3996701,2542066743.1580815,2623508192.7905054,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR198,FALSE)","v":2259722061.6449556},{"$f":"AP198-AE198","v":34220063.275383949},191,179,null,null,"Distribution - Utah",null,null,{"$f":"AY183+AY176+AY169+AY163+AY158+AY190","v":2225501998.3695717},{"$f":"AP198","v":2259722061.6449556},{"$f":"AZ198-AY198","v":34220063.275383949}]
[1121,null,"General",null,null,null,null,{"$f":"H159+H170+H177+H184+H191","v":-107554433.24999997},-110034117.74000001,-111005141.65000004,-111676571.48999998,-111496718.48999999,-111961102.75999999,-109772024.28,-118192284.43999998,-116403646.77000001,-116105677.43000004,-115920235.34999999,131229636.17000002,-111373574.41000003,-111914618.79000002,-111250666.06000003,-111245956.58,-111532174.41000001,-111577859.35000001,-111966124.52999999,-113135453.80999994,-24581834.440000027,-104875869.61000001,-104581843.25000006,-99690641.740000039,null,-92688873.168750018,null,{"$f":"AE199","v":-99690641.740000039},{"$f":"AG199","v":-92688873.168750018},{"$f":"AK184+AK177+AK170+AK159+AK191","v":-85173424.571892411},-59752010.732077748,12716663.260129988,86962300.510654241,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR199,FALSE)","v":-85173424.571892411},{"$f":"AP199-AE199","v":14517217.168107629},192,180,null,null,"General",null,null,{"$f":"AY184+AY177+AY170+AY159+AY191","v":-99690641.740000039},{"$f":"AP199","v":-85173424.571892411},{"$f":"AZ199-AY199","v":14517217.168107629}]
[1122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,181]
[1123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,182]
[1124,null,"System Net Utility Plant",null,null,null,null,{"$f":"SUM(H196:H199)","v":1703664037.8280005},{"$f":"SUM(I196:I199)","v":1703373436.2299998},1715282677.1679997,1714018516.8779993,1728776608.9299996,1736480200.1800003,1748606138.9999998,1751051819.7199996,1799439341.2699997,1837474528.6699998,1843970887.6699998,2388081923.6895723,2019973790.8495722,2024088654.7395725,2025019356.0995724,2025764523.6095726,2033869886.5495725,2047586490.6695728,2046873109.9795725,2057633794.1495728,2064627806.6295724,2073349585.8095717,2157608782.4395723,2186797978.7595716,null,{"$f":"SUM(AG196:AG199)","v":2071986311.0624888},null,{"$f":"AE202","v":2186797978.7595716},{"$f":"AG202","v":2071986311.0624888},{"$f":"SUM(AK196:AK199)","v":2239785311.7837119},{"$f":"SUM(AL196:AL199)","v":2443594218.2065897},{"$f":"SUM(AM196:AM199)","v":2629217653.3508587},2786864262.6872821,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR202,FALSE)","v":2239785311.7837119},{"$f":"AP202-AE202","v":52987333.024140358},195,183,null,null,"System Net Utility Plant",null,null,{"$f":"SUM(AY196:AY199)","v":2186797978.7595716},{"$f":"AP202","v":2239785311.7837119},{"$f":"AZ202-AY202","v":52987333.024140358}]
[1125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,184]
[1126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,185]
[1127,"WORKING CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,186,null,"WORKING CAPITAL"]
[1128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,187]
[1129,154,"Plant Materials & Operating Supplies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,188,null,154,"Plant Materials & Operating Supplies"]
[1130,null,null,"Distribution - Wyoming",null,null,null,902723.75134344772,1044784.847095415,1038829.3138593324,1030602.4584197514,833728.94566688314,765863.4791797325,741130.58007892221,742520.48853076249,747655.77652212977,769026.56713281572,764317.17869371921,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T208:AD208)+(0.5*AE208)+(0.5*S208))/12","v":0},null,{"$f":"AE208","v":0},{"$f":"AG208","v":0},{"$f":"+'RB FORECAST'!AJ210","v":0},{"$f":"+'RB FORECAST'!AG210","v":0},{"$f":"+'RB FORECAST'!BA210","v":0},{"$f":"+'RB FORECAST'!AW210","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR208,FALSE)","v":0},{"$f":"AP208-AE208","v":0},201,189,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE208","v":0},{"$f":"AP208","v":0},{"$f":"AZ208-AY208","v":0}]
[1131,null,null,"Distribution - Utah",null,null,null,26567046.868656553,30747887.112904586,30572616.516140666,30330501.191580247,24536538.384333115,22539266.210820269,21811380.08992108,21852284.921469238,22003415.803477868,22632355.492867183,22493758.781306282,23474956.050000001,22896182.559999999,22147283.82,22292881.199999999,22745905.870000001,22268636.550000001,21647691.460000001,21687142.27,20655004.100000001,19883093.989999998,18685951.93,18364417.399999999,18735930.48,null,{"$f":"(SUM(T209:AD209)+(0.5*AE209)+(0.5*S209))/12","v":21198302.86791667},null,{"$f":"AE209","v":18735930.48},{"$f":"AG209","v":21198302.86791667},{"$f":"+'RB FORECAST'!AJ211","v":21675042.967500005},{"$f":"+'RB FORECAST'!AG211","v":22503050.800000001},{"$f":"+'RB FORECAST'!BA211","v":22503050.800000008},{"$f":"+'RB FORECAST'!AW211","v":22503050.800000001},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR209,FALSE)","v":21675042.967500005},{"$f":"AP209-AE209","v":2939112.4875000045},202,190,null,null,null,"Distribution - Utah",null,{"$f":"+AE209","v":18735930.48},{"$f":"AP209","v":21675042.967500005},{"$f":"AZ209-AY209","v":2939112.4875000045}]
[1132,null,null,"Total",null,null,null,{"$f":"SUM(H208:H209)","v":27469770.620000001},{"$f":"SUM(I208:I209)","v":31792671.960000001},31611445.829999998,31361103.649999999,25370267.329999998,23305129.690000001,22552510.670000002,22594805.41,22751071.579999998,23401382.059999999,23258075.960000001,23474956.050000001,22896182.559999999,22147283.82,22292881.199999999,22745905.870000001,22268636.550000001,21647691.460000001,21687142.27,20655004.100000001,19883093.989999998,18685951.93,18364417.399999999,18735930.48,null,{"$f":"(SUM(T210:AD210)+(0.5*AE210)+(0.5*S210))/12","v":21198302.86791667},null,{"$f":"SUM(AI208:AI209)","v":18735930.48},{"$f":"SUM(AJ208:AJ209)","v":21198302.86791667},{"$f":"SUM(AK208:AK209)","v":21675042.967500005},22503050.800000001,22503050.800000008,22503050.800000001,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR210,FALSE)","v":21675042.967500005},{"$f":"AP210-AE210","v":2939112.4875000045},203,191,null,null,null,"Total",null,{"$f":"SUM(AY208:AY209)","v":18735930.48},{"$f":"SUM(AZ208:AZ209)","v":21675042.967500005},{"$f":"AZ210-AY210","v":2939112.4875000045}]
[1133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,192]
[1134,"1641","Gas Stored Underground",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,193,null,"1641","Gas Stored Underground"]
[1135,null,null,"Production",null,null,null,36606332.549999997,23198515.620000001,9114305.0999999996,7483334.0300000003,15704466.939999999,28192823.34,39219511.990000002,43502522.789999999,62143023.659999996,62647436.719999999,52783329.590000004,45965722.859999999,30071846.23,17550004.170000002,5954574.0499999998,7662333.6500000004,15431079.140000001,23791129.140000001,32725279.739999998,39991140.93,47331434,49932603.18,52970477.479999997,45826911.25,null,{"$f":"(SUM(T213:AD213)+(0.5*AE213)+(0.5*S213))/12","v":30775684.897083338},null,{"$f":"AE213","v":45826911.25},{"$f":"AG213","v":30775684.897083338},{"$f":"+'RB FORECAST'!AJ215","v":17566253.966249999},{"$f":"+'RB FORECAST'!AG215","v":14010245.199999999},{"$f":"+'RB FORECAST'!BA215","v":14010245.199999997},{"$f":"+'RB FORECAST'!AW215","v":14010245.199999999},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR213,FALSE)","v":17566253.966249999},{"$f":"AP213-AE213","v":-28260657.283750001},206,194,null,null,null,"Production",null,{"$f":"+AE213","v":45826911.25},{"$f":"AP213","v":17566253.966249999},{"$f":"AZ213-AY213","v":-28260657.283750001}]
[1136,null,null,"Total",null,null,null,{"$f":"SUM(H213)","v":36606332.549999997},{"$f":"SUM(I213)","v":23198515.620000001},9114305.0999999996,7483334.0300000003,15704466.939999999,28192823.34,39219511.990000002,43502522.789999999,62143023.659999996,62647436.719999999,52783329.590000004,45965722.859999999,30071846.23,17550004.170000002,5954574.0499999998,7662333.6500000004,15431079.140000001,23791129.140000001,32725279.739999998,39991140.93,47331434,49932603.18,52970477.479999997,45826911.25,null,{"$f":"SUM(AG213)","v":30775684.897083338},null,{"$f":"+AI213","v":45826911.25},{"$f":"+AJ213","v":30775684.897083338},{"$f":"SUM(AK213)","v":17566253.966249999},{"$f":"SUM(AL213)","v":14010245.199999999},{"$f":"SUM(AM213)","v":14010245.199999997},14010245.199999999,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR214,FALSE)","v":17566253.966249999},{"$f":"SUM(AQ213)","v":-28260657.283750001},207,195,null,null,null,"Total",null,{"$f":"SUM(AY213)","v":45826911.25},{"$f":"AP214","v":17566253.966249999},{"$f":"AZ214-AY214","v":-28260657.283750001}]
[1137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,196]
[1138,"165","Prepayments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,197,null,"165","Prepayments"]
[1139,null,null,"General",null,null,null,3405006.08,3180846.88,2916243.01,2554922.2999999998,2113798.13,2982486.24,2893937.43,3171540.49,2938785.26,2803437.22,2424338.2999999998,3029675.98,3148686.69,3030677.92,2948157.89,2548037.88,2507867.86,3478158.34,3449877.39,2665468.98,3709135.96,3384134.04,3646418.99,3526163.53,null,{"$f":"(SUM(T217:AD217)+(0.5*AE217)+(0.5*S217))/12","v":3149545.1412499999},null,{"$f":"AE217","v":3526163.53},{"$f":"AG217","v":3149545.1412499999},{"$f":"+'RB FORECAST'!AJ219","v":3305661.1591666671},{"$f":"+'RB FORECAST'!AG219","v":3526163.53},{"$f":"+'RB FORECAST'!BA219","v":3305661.1591666671},{"$f":"+'RB FORECAST'!AW219","v":3526163.53},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR217,FALSE)","v":3305661.1591666671},{"$f":"AP217-AE217","v":-220502.37083333265},210,198,null,null,null,"General",null,{"$f":"+AE217","v":3526163.53},{"$f":"AP217","v":3305661.1591666671},{"$f":"AZ217-AY217","v":-220502.37083333265}]
[1140,null,null,"Total",null,null,null,{"$f":"SUM(H217)","v":3405006.08},{"$f":"SUM(I217)","v":3180846.88},2916243.01,2554922.2999999998,2113798.13,2982486.24,2893937.43,3171540.49,2938785.26,2803437.22,2424338.2999999998,3029675.98,3148686.69,3030677.92,2948157.89,2548037.88,2507867.86,3478158.34,3449877.39,2665468.98,3709135.96,3384134.04,3646418.99,3526163.53,null,{"$f":"(SUM(T218:AD218)+(0.5*AE218)+(0.5*S218))/12","v":3149545.1412499999},null,{"$f":"AE218","v":3526163.53},{"$f":"AG218","v":3149545.1412499999},{"$f":"SUM(AK217)","v":3305661.1591666671},{"$f":"SUM(AL217)","v":3526163.53},{"$f":"SUM(AM217)","v":3305661.1591666671},3526163.53,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR218,FALSE)","v":3305661.1591666671},{"$f":"AP218-AE218","v":-220502.37083333265},211,199,null,null,null,"Total",null,{"$f":"SUM(AY217)","v":3526163.53},{"$f":"AP218","v":3305661.1591666671},{"$f":"AZ218-AY218","v":-220502.37083333265}]
[1141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,200]
[1142,"190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,201,null,"190008","Accum Deferred Income Tax Federal"]
[1143,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR221,FALSE)","v":0},{"$f":"AP221-AE221","v":0},214,202,null,null,null,"Production",null,{"$f":"+AE221","v":0},{"$f":"AP221","v":0},{"$f":"AZ221-AY221","v":0}]
[1144,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T222:AD222)+(0.5*AE222)+(0.5*S222))/12","v":0},null,{"$f":"AE222","v":0},{"$f":"AG222","v":0},{"$f":"+'RB FORECAST'!AJ224","v":0},{"$f":"+'RB FORECAST'!AG224","v":0},{"$f":"+'RB FORECAST'!BA224","v":0},{"$f":"+'RB FORECAST'!AW224","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR222,FALSE)","v":0},{"$f":"AP222-AE222","v":0},215,203,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE222","v":0},{"$f":"AP222","v":0},{"$f":"AZ222-AY222","v":0}]
[1145,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T223:AD223)+(0.5*AE223)+(0.5*S223))/12","v":0},null,{"$f":"AE223","v":0},{"$f":"AG223","v":0},{"$f":"+'RB FORECAST'!AJ225","v":0},{"$f":"+'RB FORECAST'!AG225","v":0},{"$f":"+'RB FORECAST'!BA225","v":0},{"$f":"+'RB FORECAST'!AW225","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR223,FALSE)","v":0},{"$f":"AP223-AE223","v":0},216,204,null,null,null,"Distribution - Utah",null,{"$f":"+AE223","v":0},{"$f":"AP223","v":0},{"$f":"AZ223-AY223","v":0}]
[1146,null,null,"General",null,null,null,32331646.969999999,32300012.969999999,29904986.309999999,32423956.600000001,32372223.170000002,32213824.239999998,31906868.25,33850904.490000002,33417116.010000002,33562571.200000003,32785931.07,29812510.579999998,29373875.719999999,27694517.210000001,26752074.949999999,26455900.760000002,26214784.399999999,26360233.969999999,26105132.899999999,25935799.23,25510548.07,25521263.59,25323183.870000001,52271894.810000002,null,{"$f":"(SUM(T224:AD224)+(0.5*AE224)+(0.5*S224))/12","v":27690793.113749996},null,{"$f":"AE224","v":52271894.810000002},{"$f":"AG224","v":27690793.113749996},{"$f":"+'RB FORECAST'!AJ226","v":50627522.959395736},{"$f":"+'RB FORECAST'!AG226","v":32566460.566633295},{"$f":"+'RB FORECAST'!BA226","v":32566460.566633295},{"$f":"+'RB FORECAST'!AW226","v":32566460.566633295},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR224,FALSE)","v":50627522.959395736},{"$f":"AP224-AE224","v":-1644371.8506042659},217,205,null,null,null,"General",null,{"$f":"+AE224","v":52271894.810000002},{"$f":"AP224","v":50627522.959395736},{"$f":"AZ224-AY224","v":-1644371.8506042659}]
[1147,null,null,"Total",null,null,null,{"$f":"SUM(H221:H224)","v":32331646.969999999},{"$f":"SUM(I221:I224)","v":32300012.969999999},29904986.309999999,32423956.600000001,32372223.170000002,32213824.239999998,31906868.25,33850904.490000002,33417116.010000002,33562571.200000003,32785931.07,29812510.579999998,29373875.719999999,27694517.210000001,26752074.949999999,26455900.760000002,26214784.399999999,26360233.969999999,26105132.899999999,25935799.23,25510548.07,25521263.59,25323183.870000001,52271894.810000002,null,{"$f":"SUM(AG221:AG224)","v":27690793.113749996},null,{"$f":"AE225","v":52271894.810000002},{"$f":"AG225","v":27690793.113749996},{"$f":"SUM(AK221:AK224)","v":50627522.959395736},{"$f":"SUM(AL221:AL224)","v":32566460.566633295},{"$f":"SUM(AM221:AM224)","v":32566460.566633295},32566460.566633295,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR225,FALSE)","v":50627522.959395736},{"$f":"AP225-AE225","v":-1644371.8506042659},218,206,null,null,null,"Total",null,{"$f":"SUM(AY221:AY224)","v":52271894.810000002},{"$f":"AP225","v":50627522.959395736},{"$f":"AZ225-AY225","v":-1644371.8506042659}]
[1148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"As of November Accounting Combines short term and long term DIT in account 282",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,207]
[1149,"190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,208,null,"190009","Accum Deferred Income Tax State"]
[1150,null,null,"Production",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T228:AD228)+(0.5*AE228)+(0.5*S228))/12","v":0},null,{"$f":"AE228","v":0},{"$f":"AG228","v":0},{"$f":"+'RB FORECAST'!AJ230","v":0},{"$f":"+'RB FORECAST'!AG230","v":0},{"$f":"+'RB FORECAST'!BA230","v":0},{"$f":"+'RB FORECAST'!AW230","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR228,FALSE)","v":0},{"$f":"AP228-AE228","v":0},221,209,null,null,null,"Production",null,{"$f":"+AE228","v":0},{"$f":"AP228","v":0},{"$f":"AZ228-AY228","v":0}]
[1151,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T229:AD229)+(0.5*AE229)+(0.5*S229))/12","v":0},null,{"$f":"AE229","v":0},{"$f":"AG229","v":0},{"$f":"+'RB FORECAST'!AJ231","v":0},{"$f":"+'RB FORECAST'!AG231","v":0},{"$f":"+'RB FORECAST'!BA231","v":0},{"$f":"+'RB FORECAST'!AW231","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR229,FALSE)","v":0},{"$f":"AP229-AE229","v":0},222,210,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE229","v":0},{"$f":"AP229","v":0},{"$f":"AZ229-AY229","v":0}]
[1152,null,null,"Distribution - Utah",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T230:AD230)+(0.5*AE230)+(0.5*S230))/12","v":0},null,{"$f":"AE230","v":0},{"$f":"AG230","v":0},{"$f":"+'RB FORECAST'!AJ232","v":0},{"$f":"+'RB FORECAST'!AG232","v":0},{"$f":"+'RB FORECAST'!BA232","v":0},{"$f":"+'RB FORECAST'!AW232","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR230,FALSE)","v":0},{"$f":"AP230-AE230","v":0},223,211,null,null,null,"Distribution - Utah",null,{"$f":"+AE230","v":0},{"$f":"AP230","v":0},{"$f":"AZ230-AY230","v":0}]
[1153,null,null,"General",null,null,null,7710366.4500000002,7702822.5800000001,7055994.4800000004,7650338.2400000002,7638131.8700000001,7600758.1100000003,7528332.71,7985318.6799999997,7882967.5899999999,7962994.4500000002,7778690.6100000003,6568502.7199999997,6892536.7699999996,6498150.6100000003,6276824.2999999998,6207269.8600000003,6150645.0999999996,6184803.0099999998,6124894.3799999999,6085975.0999999996,5991545.54,5929539.7199999997,5883481.0099999998,12156825.140000001,null,{"$f":"(SUM(T231:AD231)+(0.5*AE231)+(0.5*S231))/12","v":6465694.1108333329},null,{"$f":"AE231","v":12156825.140000001},{"$f":"AG231","v":6465694.1108333329},{"$f":"+'RB FORECAST'!AJ233","v":11824516.071545839},{"$f":"+'RB FORECAST'!AG233","v":9869227.9433667101},{"$f":"+'RB FORECAST'!BA233","v":9869227.9433667082},{"$f":"+'RB FORECAST'!AW233","v":9869227.9433667101},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR231,FALSE)","v":11824516.071545839},{"$f":"AP231-AE231","v":-332309.06845416129},224,212,null,null,null,"General",null,{"$f":"+AE231","v":12156825.140000001},{"$f":"AP231","v":11824516.071545839},{"$f":"AZ231-AY231","v":-332309.06845416129}]
[1154,null,null,"Total",null,null,null,{"$f":"SUM(H228:H231)","v":7710366.4500000002},{"$f":"SUM(I228:I231)","v":7702822.5800000001},7055994.4800000004,7650338.2400000002,7638131.8700000001,7600758.1100000003,7528332.71,7985318.6799999997,7882967.5899999999,7962994.4500000002,7778690.6100000003,6568502.7199999997,6892536.7699999996,6498150.6100000003,6276824.2999999998,6207269.8600000003,6150645.0999999996,6184803.0099999998,6124894.3799999999,6085975.0999999996,5991545.54,5929539.7199999997,5883481.0099999998,12156825.140000001,null,{"$f":"SUM(AG228:AG231)","v":6465694.1108333329},null,{"$f":"AE232","v":12156825.140000001},{"$f":"AG232","v":6465694.1108333329},{"$f":"SUM(AK228:AK231)","v":11824516.071545839},{"$f":"SUM(AL228:AL231)","v":9869227.9433667101},{"$f":"SUM(AM228:AM231)","v":9869227.9433667082},9869227.9433667101,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR232,FALSE)","v":11824516.071545839},{"$f":"AP232-AE232","v":-332309.06845416129},225,213,null,null,null,"Total",null,{"$f":"SUM(AY228:AY231)","v":12156825.140000001},{"$f":"AP232","v":11824516.071545839},{"$f":"AZ232-AY232","v":-332309.06845416129}]
[1155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,214]
[1156,2351,"Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,215,null,2351,"Customer Deposits"]
[1157,null,null,"Distribution - Wyoming",null,null,null,-247837.59,-248764.37,-250399.39,-243200.55,-239567.05,-231162.81,-226443.5,-224999.92,-226179.84,-223334.88,-229754.55,-201728.8,-168867.87,0,0,-148918.37,-140136.01,-132466.51999999999,-126372.92,-123848.36,-120849.02,-119327.55,-124051.64,-123575.69,null,{"$f":"(SUM(T235:AD235)+(0.5*AE235)+(0.5*S235))/12","v":-113957.54208333332},null,{"$f":"AE235","v":-123575.69},{"$f":"AG235","v":-113957.54208333332},{"$f":"+'RB FORECAST'!AJ237","v":-127145.57416666666},{"$f":"+'RB FORECAST'!AG237","v":-123575.69},{"$f":"+'RB FORECAST'!BA237","v":-127145.57416666666},{"$f":"+'RB FORECAST'!AW237","v":-123575.69},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR235,FALSE)","v":-127145.57416666666},{"$f":"AP235-AE235","v":-3569.8841666666558},228,216,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE235","v":-123575.69},{"$f":"AP235","v":-127145.57416666666},{"$f":"AZ235-AY235","v":-3569.8841666666558}]
[1158,null,null,"Distribution - Utah",null,null,null,-5437361.9299999997,-5419092.21,-5462569.7699999996,-5434455.4800000004,-5268773.7300000004,-5208932.29,-5204230.0599999996,-5236922.7300000004,-5280960.16,-5385750.6500000004,-5475058.6799999997,-51404.82,-4327596.28,0,0,-4218296.2300000004,-3808393.07,-3722261.96,-3684899.67,-3710353.83,-3686083.14,-3797291.73,-3839637.39,-3878615.51,null,{"$f":"(SUM(T236:AD236)+(0.5*AE236)+(0.5*S236))/12","v":-3063318.6220833329},null,{"$f":"AE236","v":-3878615.51},{"$f":"AG236","v":-3063318.6220833329},{"$f":"+'RB FORECAST'!AJ238","v":-3841180.5383333336},{"$f":"+'RB FORECAST'!AG238","v":-3878615.51},{"$f":"+'RB FORECAST'!BA238","v":-3841180.5383333336},{"$f":"+'RB FORECAST'!AW238","v":-3878615.51},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR236,FALSE)","v":-3841180.5383333336},{"$f":"AP236-AE236","v":37434.971666666213},229,217,null,null,null,"Distribution - Utah",null,{"$f":"+AE236","v":-3878615.51},{"$f":"AP236","v":-3841180.5383333336},{"$f":"AZ236-AY236","v":37434.971666666213}]
[1159,null,null,"Total",null,null,null,{"$f":"SUM(H235:H236)","v":-5685199.5199999996},{"$f":"SUM(I235:I236)","v":-5667856.5800000001},-5712969.1599999992,-5677656.0300000003,-5508340.7800000003,-5440095.0999999996,-5430673.5599999996,-5461922.6500000004,-5507140,-5609085.5300000003,-5704813.2299999995,-253133.62,-4496464.1500000004,0,0,-4367214.6000000006,-3948529.08,-3854728.48,-3811272.59,-3834202.19,-3806932.16,-3916619.28,-3963689.0300000003,-4002191.1999999997,null,{"$f":"(SUM(T237:AD237)+(0.5*AE237)+(0.5*S237))/12","v":-3177276.164166667},null,{"$f":"AE237","v":-4002191.1999999997},{"$f":"AG237","v":-3177276.164166667},{"$f":"SUM(AK235:AK236)","v":-3968326.1125000003},{"$f":"SUM(AL235:AL236)","v":-4002191.1999999997},{"$f":"SUM(AM235:AM236)","v":-3968326.1125000003},-4002191.1999999997,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR237,FALSE)","v":-3968326.1125000003},{"$f":"AP237-AE237","v":33865.087499999441},230,218,null,null,null,"Total",null,{"$f":"SUM(AY235:AY236)","v":-4002191.1999999997},{"$f":"AP237","v":-3968326.1125000003},{"$f":"AZ237-AY237","v":33865.087499999441}]
[1160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,219]
[1161,252,"Misc Customer Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,220,null,252,"Misc Customer Credits"]
[null,null,null,"Distribution - Wyoming",null,null,null,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,-404156.02,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T240:AD240)+(0.5*AE240)+(0.5*S240))/12","v":0},null,{"$f":"AE240","v":0},{"$f":"AG240","v":0},{"$f":"+'RB FORECAST'!AJ242","v":0},{"$f":"+'RB FORECAST'!AG242","v":0},{"$f":"+'RB FORECAST'!BA242","v":0},{"$f":"+'RB FORECAST'!AW242","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR240,FALSE)","v":0},{"$f":"AP240-AE240","v":0},233,221,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE240","v":0},{"$f":"AP240","v":0},{"$f":"AZ240-AY240","v":0}]
[{"$f":"+A239+1","v":1162},null,null,"Distribution - Utah",null,null,null,-11724439,-11724439,-11724439,-11724439,-11724439,-11724439,-10289784.73,-10244189.359999999,-10235813.880000001,-10132714.76,-9222282.0999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T241:AD241)+(0.5*AE241)+(0.5*S241))/12","v":0},null,{"$f":"AE241","v":0},{"$f":"AG241","v":0},{"$f":"+'RB FORECAST'!AJ243","v":0},{"$f":"+'RB FORECAST'!AG243","v":0},{"$f":"+'RB FORECAST'!BA243","v":0},{"$f":"+'RB FORECAST'!AW243","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR241,FALSE)","v":0},{"$f":"AP241-AE241","v":0},234,222,null,null,null,"Distribution - Utah",null,{"$f":"+AE241","v":0},{"$f":"AP241","v":0},{"$f":"AZ241-AY241","v":0}]
[1163,null,null,"Total",null,null,null,{"$f":"SUM(H240:H241)","v":-12128595.02},{"$f":"SUM(I240:I241)","v":-12128595.02},-12128595.02,-12128595.02,-12128595.02,-12128595.02,-10693940.75,-10648345.379999999,-10639969.9,-10536870.779999999,-9626438.1199999992,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T242:AD242)+(0.5*AE242)+(0.5*S242))/12","v":0},null,{"$f":"AE242","v":0},{"$f":"AG242","v":0},{"$f":"SUM(AK240:AK241)","v":0},{"$f":"SUM(AL240:AL241)","v":0},{"$f":"SUM(AM240:AM241)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR242,FALSE)","v":0},{"$f":"AP242-AE242","v":0},235,223,null,null,null,"Total",null,{"$f":"SUM(AY240:AY241)","v":0},{"$f":"SUM(AZ240:AZ241)","v":0},{"$f":"SUM(BA240:BA241)","v":0}]
[1164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,224]
[1165,2531,"Unclaimed Customer Deposits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,225,null,2531,"Unclaimed Customer Deposits"]
[1166,null,null,"General",null,null,null,-31214.66,-31942.38,-36478.11,-36955.300000000003,-37617.43,-37849.040000000001,-38754.81,-39660.579999999994,-40566.349999999991,-41472.119999999988,-42377.889999999985,-83222.97,-86232.75,-86129.85,-88576.46,-88733.62000000001,-89790.63,-92347.55,-93749.32,-95417.280000000013,-96670.430000000022,-101066.00000000003,-103290.33000000003,-103290.33000000003,null,{"$f":"(SUM(T245:AD245)+(0.5*AE245)+(0.5*S245))/12","v":-92938.405833333338},null,{"$f":"AE245","v":-103290.33000000003},{"$f":"AG245","v":-92938.405833333338},{"$f":"+'RB FORECAST'!AJ247","v":-98585.071666666699},{"$f":"+'RB FORECAST'!AG247","v":-103290.33000000003},{"$f":"+'RB FORECAST'!BA247","v":-98585.071666666699},{"$f":"+'RB FORECAST'!AW247","v":-103290.33000000003},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR245,FALSE)","v":-98585.071666666699},{"$f":"AP245-AE245","v":4705.2583333333314},238,226,null,null,null,"General",null,{"$f":"+AE245","v":-103290.33000000003},{"$f":"AP245","v":-98585.071666666699},{"$f":"AZ245-AY245","v":4705.2583333333314}]
[1167,null,null,"Total",null,null,null,{"$f":"SUM(H245)","v":-31214.66},{"$f":"SUM(I245)","v":-31942.38},-36478.11,-36955.300000000003,-37617.43,-37849.040000000001,-38754.81,-39660.579999999994,-40566.349999999991,-41472.119999999988,-42377.889999999985,-83222.97,-86232.75,-86129.85,-88576.46,-88733.62000000001,-89790.63,-92347.55,-93749.32,-95417.280000000013,-96670.430000000022,-101066.00000000003,-103290.33000000003,-103290.33000000003,null,{"$f":"+AG245","v":-92938.405833333338},null,{"$f":"AE246","v":-103290.33000000003},{"$f":"AG246","v":-92938.405833333338},{"$f":"+AK245","v":-98585.071666666699},{"$f":"+AL245","v":-103290.33000000003},{"$f":"+AM245","v":-98585.071666666699},-103290.33000000003,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR246,FALSE)","v":-98585.071666666699},{"$f":"AP246-AE246","v":4705.2583333333314},239,227,null,null,null,"Total",null,{"$f":"SUM(AY245)","v":-103290.33000000003},{"$f":"AP246","v":-98585.071666666699},{"$f":"AZ246-AY246","v":4705.2583333333314}]
[1168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AR246+1","v":240},{"$f":"+AS246+1","v":228}]
[1169,255,"Deferred Inyestment Tax Credits",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241,229,null,255,"Deferred Inyestment Tax Credits"]
[1170,null,null,"Production",null,null,null,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,-1310.79,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T249:AD249)+(0.5*AE249)+(0.5*S249))/12","v":0},null,{"$f":"AE249","v":0},{"$f":"AG249","v":0},{"$f":"+'RB FORECAST'!AJ251","v":0},{"$f":"+'RB FORECAST'!AG251","v":0},{"$f":"+'RB FORECAST'!BA251","v":0},{"$f":"+'RB FORECAST'!AW251","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR249,FALSE)","v":0},{"$f":"AP249-AE249","v":0},242,230,null,null,null,"Production",null,{"$f":"+AE249","v":0},{"$f":"AP249","v":0},{"$f":"AZ249-AY249","v":0}]
[1171,null,null,"Distribution - Wyoming",null,null,null,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,-854.65,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T250:AD250)+(0.5*AE250)+(0.5*S250))/12","v":0},null,{"$f":"AE250","v":0},{"$f":"AG250","v":0},{"$f":"+'RB FORECAST'!AJ252","v":0},{"$f":"+'RB FORECAST'!AG252","v":0},{"$f":"+'RB FORECAST'!BA252","v":0},{"$f":"+'RB FORECAST'!AW252","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR250,FALSE)","v":0},{"$f":"AP250-AE250","v":0},243,231,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE250","v":0},{"$f":"AP250","v":0},{"$f":"AZ250-AY250","v":0}]
[{"$f":"+A250+1","v":1172},null,null,"Distribution - Utah",null,null,null,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,-25936.93,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T251:AD251)+(0.5*AE251)+(0.5*S251))/12","v":0},null,{"$f":"AE251","v":0},{"$f":"AG251","v":0},{"$f":"+'RB FORECAST'!AJ253","v":0},{"$f":"+'RB FORECAST'!AG253","v":0},{"$f":"+'RB FORECAST'!BA253","v":0},{"$f":"+'RB FORECAST'!AW253","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR251,FALSE)","v":0},{"$f":"AP251-AE251","v":0},244,232,null,null,null,"Distribution - Utah",null,{"$f":"+AE251","v":0},{"$f":"AP251","v":0},{"$f":"AZ251-AY251","v":0}]
[1173,null,null,"General",null,null,null,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,-527.25,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T252:AD252)+(0.5*AE252)+(0.5*S252))/12","v":0},null,{"$f":"AE252","v":0},{"$f":"AG252","v":0},{"$f":"+'RB FORECAST'!AJ254","v":0},{"$f":"+'RB FORECAST'!AG254","v":0},{"$f":"+'RB FORECAST'!BA254","v":0},{"$f":"+'RB FORECAST'!AW254","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR252,FALSE)","v":0},{"$f":"AP252-AE252","v":0},245,233,null,null,null,"General",null,{"$f":"+AE252","v":0},{"$f":"AP252","v":0},{"$f":"AZ252-AY252","v":0}]
[1174,null,null,"Total",null,null,null,{"$f":"SUM(H249:H252)","v":-28629.62},{"$f":"SUM(I249:I252)","v":-28629.62},-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,-28629.62,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T253:AD253)+(0.5*AE253)+(0.5*S253))/12","v":0},null,{"$f":"AE253","v":0},{"$f":"AG253","v":0},{"$f":"SUM(AK249:AK252)","v":0},{"$f":"SUM(AL249:AL252)","v":0},{"$f":"SUM(AM249:AM252)","v":0},0,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR253,FALSE)","v":0},{"$f":"SUM(AQ249:AQ252)","v":0},246,234,null,null,null,"Total",null,{"$f":"SUM(AY249:AY252)","v":0},{"$f":"AP253","v":0},{"$f":"AZ253-AY253","v":0}]
[1175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,247,235]
[1176,2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248,236,null,2820,"Accum Deferred Income Taxes - Federal"]
[1177,null,null,"Production",null,null,null,264871.71000000002,480157.53,946049.5,1164745.04,1381568.91,1614058.6,1861749.82,-10016752.119999999,-8372697.9299999997,-8172641.5899999999,-8133450.7400000002,-15543576.640000001,-19537705.440000001,-21522270.379999999,-22799373.02,-24346132.550000001,-25879911.77,-27207237.960000001,-28783938.109999999,-28619401.550000001,-29974877.059999999,-31061649.899999999,-32579941.539999999,-32506432.149999999,null,{"$f":"(SUM(T256:AD256)+(0.5*AE256)+(0.5*S256))/12","v":-26361453.639583334},null,{"$f":"AE256","v":-32506432.149999999},{"$f":"AG256","v":-26361453.639583334},{"$f":"+'RB FORECAST'!AJ258","v":-34532452.951143861},{"$f":"+'RB FORECAST'!AG258","v":-36176852.006650373},{"$f":"+'RB FORECAST'!BA258","v":-36159700.044155262},{"$f":"+'RB FORECAST'!AW258+'RB FORECAST'!AZ258","v":-36109290.792304017},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR256,FALSE)","v":-34532452.951143861},{"$f":"AP256-AE256","v":-2026020.8011438623},249,237,null,null,null,"Production",null,{"$f":"+AE256","v":-32506432.149999999},{"$f":"AP256","v":-34532452.951143861},{"$f":"AZ256-AY256","v":-2026020.8011438623}]
[1178,null,null,"Distribution - Wyoming",null,null,null,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,null,{"$f":"(SUM(T257:AD257)+(0.5*AE257)+(0.5*S257))/12","v":-8486889.9900000002},null,{"$f":"AE257","v":-8486889.9900000002},{"$f":"AG257","v":-8486889.9900000002},{"$f":"+'RB FORECAST'!AJ259","v":-8774297.1939151287},{"$f":"+'RB FORECAST'!AG259","v":-9163022.2071928512},{"$f":"+'RB FORECAST'!BA259","v":-9158987.0028069802},{"$f":"+'RB FORECAST'!AW259+'RB FORECAST'!AZ259","v":-9146219.1396972779},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR257,FALSE)","v":-8774297.1939151287},{"$f":"AP257-AE257","v":-287407.20391512848},250,238,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE257","v":-8486889.9900000002},{"$f":"AP257","v":-8774297.1939151287},{"$f":"AZ257-AY257","v":-287407.20391512848}]
[1179,null,null,"Distribution - Utah",null,null,null,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,-257559818.18000001,null,{"$f":"(SUM(T258:AD258)+(0.5*AE258)+(0.5*S258))/12","v":-257559818.18000004},null,{"$f":"AE258","v":-257559818.18000001},{"$f":"AG258","v":-257559818.18000004},{"$f":"+'RB FORECAST'!AJ260","v":-266282041.19352147},{"$f":"+'RB FORECAST'!AG260","v":-278079053.27448368},{"$f":"+'RB FORECAST'!BA260","v":-277956593.04356652},{"$f":"+'RB FORECAST'!AW260+'RB FORECAST'!AZ260","v":-277569114.41417962},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR258,FALSE)","v":-266282041.19352147},{"$f":"AP258-AE258","v":-8722223.0135214627},251,239,null,null,null,"Distribution - Utah",null,{"$f":"+AE258","v":-257559818.18000001},{"$f":"AP258","v":-266282041.19352147},{"$f":"AZ258-AY258","v":-8722223.0135214627}]
[1180,null,null,"General",null,null,null,13209686.73,13168231.99,12755088.82,12713338.99,12671946.460000001,12627563.279999999,12580278.07,14847930.07,14534073.77,14589550.630000001,14582034.02,12292345.17,16178083.09,16555952.83,16799276.93,17093884.5,17386023.440000001,17638899.149999999,17939200.859999999,17908603.98,18166833.030000001,17851645.489999998,18138520.609999999,18175647.27,null,{"$f":"(SUM(T259:AD259)+(0.5*AE259)+(0.5*S259))/12","v":17240910.010833334},null,{"$f":"AE259","v":18175647.27},{"$f":"AG259","v":17240910.010833334},{"$f":"+'RB FORECAST'!AJ261","v":18966810.861943446},{"$f":"+'RB FORECAST'!AG261","v":19828854.943897553},{"$f":"+'RB FORECAST'!BA261","v":19819891.005619138},{"$f":"+'RB FORECAST'!AW261+'RB FORECAST'!AZ261","v":19792261.245500565},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR259,FALSE)","v":18966810.861943446},{"$f":"AP259-AE259","v":791163.59194344655},252,240,null,null,null,"General",null,{"$f":"+AE259","v":18175647.27},{"$f":"AP259","v":18966810.861943446},{"$f":"AZ259-AY259","v":791163.59194344655}]
[1181,null,null,"Total",null,null,null,{"$f":"SUM(H256:H259)","v":-252572149.73000002},{"$f":"SUM(I256:I259)","v":-252398318.65000001},-252345569.85000002,-252168624.13999999,-251993192.80000001,-251805086.28999999,-251604680.28,-261215530.22000003,-259885332.33000001,-259629799.13,-259598124.89000002,-269297939.63999999,-269406330.52000004,-271013025.72000003,-272046804.25999999,-273298956.22000003,-274540596.5,-275615046.98000002,-276891445.42000002,-276757505.74000001,-277854752.20000005,-279256712.57999998,-280488129.10000002,-280377493.05000001,null,{"$f":"SUM(AG256:AG259)","v":-275167251.79875004},null,{"$f":"AE260","v":-280377493.05000001},{"$f":"AG260","v":-275167251.79875004},{"$f":"SUM(AK256:AK259)","v":-290621980.47663707},{"$f":"SUM(AL256:AL259)","v":-303590072.54442936},{"$f":"SUM(AM256:AM259)","v":-303455389.08490968},-303032363.10068035,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR260,FALSE)","v":-290621980.47663707},{"$f":"AP260-AE260","v":-10244487.426637053},253,241,null,null,null,"Total",null,{"$f":"SUM(AY256:AY259)","v":-280377493.05000001},{"$f":"AP260","v":-290621980.47663707},{"$f":"AZ260-AY260","v":-10244487.426637053}]
[1182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254,242]
[1183,2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255,243,null,2821,"Accum Deferred Income Taxes - State"]
[1184,null,null,"Production",null,null,null,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,-700755.31,null,{"$f":"(SUM(T263:AD263)+(0.5*AE263)+(0.5*S263))/12","v":-700755.31000000017},null,{"$f":"AE263","v":-700755.31},{"$f":"AG263","v":-700755.31000000017},{"$f":"+'RB FORECAST'!AJ265","v":-598107.48883316806},{"$f":"+'RB FORECAST'!AG265","v":-506324.17796888697},{"$f":"+'RB FORECAST'!BA265","v":-505118.30332214595},{"$f":"+'RB FORECAST'!AW265+'RB FORECAST'!AZ265","v":-504902.52090670756},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR263,FALSE)","v":-598107.48883316806},{"$f":"AP263-AE263","v":102647.821166832},256,244,null,null,null,"Production",null,{"$f":"+AE263","v":-700755.31},{"$f":"AP263","v":-598107.48883316806},{"$f":"AZ263-AY263","v":102647.821166832}]
[1185,null,null,"Distribution - Wyoming",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"(SUM(T264:AD264)+(0.5*AE264)+(0.5*S264))/12","v":0},null,{"$f":"AE264","v":0},{"$f":"AG264","v":0},{"$f":"+'RB FORECAST'!AJ266","v":0},{"$f":"+'RB FORECAST'!AG266","v":0},{"$f":"+'RB FORECAST'!BA266","v":0},{"$f":"+'RB FORECAST'!AW266+'RB FORECAST'!AZ266","v":0},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR264,FALSE)","v":0},{"$f":"AP264-AE264","v":0},257,245,null,null,null,"Distribution - Wyoming",null,{"$f":"+AE264","v":0},{"$f":"AP264","v":0},{"$f":"AZ264-AY264","v":0}]
[1186,null,null,"Distribution - Utah",null,null,null,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,-64071192.340000004,null,{"$f":"(SUM(T265:AD265)+(0.5*AE265)+(0.5*S265))/12","v":-64071192.340000011},null,{"$f":"AE265","v":-64071192.340000004},{"$f":"AG265","v":-64071192.340000011},{"$f":"+'RB FORECAST'!AJ267","v":-54685935.88969636},{"$f":"+'RB FORECAST'!AG267","v":-46294039.203266189},{"$f":"+'RB FORECAST'!BA267","v":-46183784.132306732},{"$f":"+'RB FORECAST'!AW267+'RB FORECAST'!AZ267","v":-46164054.796765715},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR265,FALSE)","v":-54685935.88969636},{"$f":"AP265-AE265","v":9385256.4503036439},258,246,null,null,null,"Distribution - Utah",null,{"$f":"+AE265","v":-64071192.340000004},{"$f":"AP265","v":-54685935.88969636},{"$f":"AZ265-AY265","v":9385256.4503036439}]
[1187,null,null,"General",null,null,null,4551524,4592818.96,5243775.54,5285525.37,5326917.9000000004,5371301.0800000001,5418586.29,3150934.23,3464790.53,3171500.26,3179016.87,5468760.9400000004,1583023.02,1205153.28,961829.18,667221.61,375082.68,122207.01,-178094.7,-147497.82,-405726.87,-90539.33,-377414.45,-362770.09,null,{"$f":"(SUM(T266:AD266)+(0.5*AE266)+(0.5*S266))/12","v":522353.2529166665},null,{"$f":"AE266","v":-362770.09},{"$f":"AG266","v":522353.2529166665},{"$f":"+'RB FORECAST'!AJ268","v":-451003.82606757112},{"$f":"+'RB FORECAST'!AG268","v":-399436.43876493408},{"$f":"+'RB FORECAST'!BA268","v":-398485.1306989764},{"$f":"+'RB FORECAST'!AW268+'RB FORECAST'!AZ268","v":-398314.90110433905},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR266,FALSE)","v":-451003.82606757112},{"$f":"AP266-AE266","v":-88233.736067571095},259,247,null,null,null,"General",null,{"$f":"+AE266","v":-362770.09},{"$f":"AP266","v":-451003.82606757112},{"$f":"AZ266-AY266","v":-88233.736067571095}]
[1188,null,null,"Total",null,null,null,{"$f":"SUM(H263:H266)","v":-60220423.650000006},{"$f":"SUM(I263:I266)","v":-60179128.690000005},-59528172.110000007,-59486422.280000009,-59445029.750000007,-59400646.570000008,-59353361.360000007,-61621013.420000009,-61307157.120000005,-61600447.390000008,-61592930.780000009,-59303186.710000008,-63188924.630000003,-63566794.370000005,-63810118.470000006,-64104726.040000007,-64396864.970000006,-64649740.640000008,-64950042.350000009,-64919445.470000006,-65177674.520000003,-64862486.980000004,-65149362.100000009,-65134717.74000001,null,{"$f":"SUM(AG263:AG266)","v":-64249594.39708335},null,{"$f":"AE267","v":-65134717.74000001},{"$f":"AG267","v":-64249594.39708335},{"$f":"SUM(AK263:AK266)","v":-55735047.204597101},{"$f":"SUM(AL263:AL266)","v":-47199799.820000015},{"$f":"SUM(AM263:AM266)","v":-47087387.566327855},-47067272.218776762,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR267,FALSE)","v":-55735047.204597101},{"$f":"AP267-AE267","v":9399670.5354029089},260,248,null,null,null,"Total",null,{"$f":"SUM(AY263:AY266)","v":-65134717.74000001},{"$f":"AP267","v":-55735047.204597101},{"$f":"AZ267-AY267","v":9399670.5354029089}]
[1189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261,249]
[1190,"186007","Deferred Pension Asset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,262,250,null,"282_108_008","Deferred Fed & State Taxes-QRS Transf"]
[1191,null,null,"General",null,null,null,107577895.59,108173068.55,109089909.55,109402252.13,110083755.52,110279848.01000001,109220830.17,111169443.97,111722559.23999999,112119961.06999999,112771318.37,117167054.03,117589454.95999999,118012000.40000001,118878650.88,119451236.93000001,120023822.98,120675148.03,121234090.36,121806677.2,122384945.25,122749938.8,123630247.59999999,126101934.36,null,{"$f":"(SUM(T270:AD270)+(0.5*AE270)+(0.5*S270))/12","v":120672558.96541667},null,{"$f":"AE270","v":126101934.36},{"$f":"AG270","v":120672558.96541667},{"$f":"+'RB FORECAST'!AJ272","v":128237878.60708334},{"$f":"+'RB FORECAST'!AG272","v":128615965.47},{"$f":"+'RB FORECAST'!BA272","v":128615965.46999998},{"$f":"+'RB FORECAST'!AW272","v":128615965.47},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR270,FALSE)","v":128237878.60708334},{"$f":"AP270-AE270","v":2135944.2470833361},263,251,null,null,"General",null,null,{"$f":"+AE270","v":126101934.36},{"$f":"AP270","v":128237878.60708334},{"$f":"AZ270-AY270","v":2135944.2470833361}]
[1192,null,null,"Total",null,null,null,{"$f":"SUM(H270)","v":107577895.59},{"$f":"SUM(I270)","v":108173068.55},109089909.55,109402252.13,110083755.52,110279848.01000001,109220830.17,111169443.97,111722559.23999999,112119961.06999999,112771318.37,117167054.03,117589454.95999999,118012000.40000001,118878650.88,119451236.93000001,120023822.98,120675148.03,121234090.36,121806677.2,122384945.25,122749938.8,123630247.59999999,126101934.36,null,{"$f":"+AG270","v":120672558.96541667},null,{"$f":"AE271","v":126101934.36},{"$f":"AG271","v":120672558.96541667},{"$f":"+AK270","v":128237878.60708334},{"$f":"+AL270","v":128615965.47},{"$f":"+AM270","v":128615965.46999998},128615965.47,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR271,FALSE)","v":128237878.60708334},{"$f":"AP271-AE271","v":2135944.2470833361},264,252,null,null,"Total",null,null,{"$f":"SUM(AY270)","v":126101934.36},{"$f":"AP271","v":128237878.60708334},{"$f":"AZ271-AY271","v":2135944.2470833361}]
[1193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,265,253]
[1194,"System Working Capital (W/O WC Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266,254,null,"System Working Capital (W/O WC Cash)"]
[1195,null,"Production",null,null,null,null,{"$f":"H213+H221+H228+H249+H256+H263","v":36169138.159999996},22976607.050000004,9358288.5,7946012.9700000007,16383969.749999998,29104815.840000004,40379195.710000001,32783704.570000004,53068259.629999995,53772729.030000001,43947812.75,29721390.91,9833385.4799999986,-4673021.5199999977,-17545554.279999997,-17384554.210000001,-11149587.939999999,-4116864.1300000004,3240586.3199999989,10670984.069999998,16655801.630000001,18170197.970000003,19689780.629999999,12619723.790000001,null,3713475.947500004,null,{"$f":"AE274","v":12619723.790000001},{"$f":"AG274","v":3713475.947500004},{"$f":"AK213+AK221+AK228+AK249+AK256+AK263","v":-17564306.473727029},{"$f":"AL213+AL221+AL228+AL249+AL256+AL263","v":-22672930.98461926},{"$f":"AM213+AM221+AM228+AM249+AM256+AM263","v":-22654573.147477414},-22603948.113210727,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR274,FALSE)","v":-17564306.473727029},{"$f":"AQ213+AQ221+AQ228+AQ249+AQ256+AQ263","v":-30184030.263727032},267,255,null,null,"Production",null,null,{"$f":"AY213+AY221+AY228+AY249+AY256+AY263","v":12619723.790000001},{"$f":"+AZ213+AZ249+AZ256+AZ263+AZ221+AZ228","v":-17564306.473727029},{"$f":"AZ274-AY274","v":-30184030.263727032}]
[1196,null,"Distribution - Wyoming",null,null,null,null,{"$f":"H208+H222+H229+H235+H240+H250+H257+H264","v":-8237014.4986565523},-8095880.1829045853,-8103470.7361406684,-8104498.7515802486,-8297738.7643331168,-8357199.9908202682,-8377213.5799210779,-8374380.0914692376,-8370424.7234778702,-8346208.9728671843,-8357338.0313062808,-8688618.790000001,-8655757.8599999994,-8486889.9900000002,-8486889.9900000002,-8635808.3599999994,-8627026,-8619356.5099999998,-8613262.9100000001,-8610738.3499999996,-8607739.0099999998,-8606217.540000001,-8610941.6300000008,-8610465.6799999997,null,-8600847.5320833344,null,{"$f":"AE275","v":-8610465.6799999997},{"$f":"AG275","v":-8600847.5320833344},{"$f":"AK208+AK222+AK229+AK235+AK240+AK250+AK257+AK264","v":-8901442.7680817954},{"$f":"AL208+AL222+AL229+AL235+AL240+AL250+AL257+AL264","v":-9286597.8971928507},{"$f":"AM208+AM222+AM229+AM235+AM240+AM250+AM257+AM264","v":-9286132.5769736469},-9269794.8296972774,null,-8901442.7680817954,{"$f":"AQ208+AQ222+AQ229+AQ235+AQ240+AQ250+AQ257+AQ264","v":-290977.08808179514},268,256,null,null,"Distribution - Wyoming",null,null,{"$f":"AY208+AY222+AY229+AY235+AY240+AY250+AY257+AY264","v":-8610465.6799999997},{"$f":"AZ208+AZ222+AZ229+AZ235+AZ240+AZ250+AZ257+AZ264","v":-8901442.7680817954},{"$f":"AZ275-AY275","v":-290977.08808179572}]
[1197,null,"Distribution - Utah",null,null,null,null,-312251701.51134348,-308052591.54709542,-308271339.70385933,-308485340.73841977,-314113621.79566693,-316051052.52917975,-315339582.15007889,-315285774.61853075,-315170305.68652213,-314543057.36713284,-313860529.44869375,-298207459.29000002,-303062424.24000001,-299483726.70000005,-299338129.32000005,-303103400.88,-303170767.04000002,-303705581.01999998,-303628767.92000002,-304686360.25,-305433999.67000002,-306742350.32000005,-307106230.50999999,-306773695.55000001,null,-303496026.2741667,null,{"$f":"AE276","v":-306773695.55000001},{"$f":"AG276","v":-303496026.2741667},{"$f":"AK209+AK223+AK230+AK236+AK241+AK251+AK258+AK265","v":-303134114.65405118},{"$f":"AL209+AL223+AL230+AL236+AL241+AL251+AL258+AL265","v":-305748657.18774986},{"$f":"AM209+AM223+AM230+AM236+AM241+AM251+AM258+AM265","v":-305478506.91420656},-305108733.92094535,null,-303134114.65405118,{"$f":"AQ209+AQ223+AQ230+AQ236+AQ241+AQ251+AQ258+AQ265","v":3639580.8959488515},269,257,null,null,"Distribution - Utah",null,null,{"$f":"AY209+AY223+AY230+AY236+AY241+AY251+AY258+AY265","v":-306773695.55000001},{"$f":"AZ209+AZ223+AZ230+AZ236+AZ241+AZ251+AZ258+AZ265","v":-303134114.65405118},{"$f":"AZ276-AY276","v":3639580.8959488273}]
[1198,null,"General",null,null,null,null,{"$f":"H217+H224+H231+H245+H252+H259+H266+H270","v":168754383.91000003},169085332.30000001,166928992.34999999,169992851.07999998,170168628.37,171037404.67000002,169509550.86000001,174135884.09999999,173919198.80000001,174168015.46000001,173478424.09999999,174255626.44999999,174679427.5,172910322.40000001,172528237.66999999,172334817.92000002,172568435.83000001,174367101.96000001,174581351.87,174159609.39000002,175260610.55000001,175244916.31,176141147.29999998,211766404.69,null,175648916.18916667,null,{"$f":"AE277","v":211766404.69},{"$f":"AG277","v":175648916.18916667},{"$f":"AK217+AK224+AK231+AK245+AK252+AK259+AK266+AK270","v":212412800.76140079},{"$f":"AL217+AL224+AL231+AL245+AL252+AL259+AL266+AL270","v":193903945.68513262},{"$f":"AM217+AM224+AM231+AM245+AM252+AM259+AM266+AM270","v":193680135.94242015},193868473.52439624,null,212412800.76140079,{"$f":"AQ217+AQ224+AQ231+AQ245+AQ252+AQ259+AQ266+AQ270","v":646396.07140078489},270,258,null,null,"General",null,null,{"$f":"AY217+AY224+AY231+AY245+AY252+AY259+AY266+AY270","v":211766404.69},{"$f":"AZ217+AZ224+AZ231+AZ245+AZ252+AZ259+AZ266+AZ270","v":212412800.76140079},{"$f":"AZ277-AY277","v":646396.07140079141}]
[1199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,271,259]
[1200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,272,260]
[1201,null,"System Working Capital (W/O WC Cash)",null,null,null,null,{"$f":"+H271+H267+H260+H253+H246+H242+H237+H232+H225+H218+H210+H214","v":-115565193.94000004},{"$f":"+I271+I267+I260+I253+I246+I242+I237+I232+I225+I218+I210+I214","v":-124086532.38000003},-140087529.59000006,-138650975.44,-135858762.44000006,-124266032.00999996,-113828049.15999997,-116740566.04000005,-96553271.980000049,-94948521.850000024,-104791630.62999997,-102919060.72000001,-127205369.12000005,-139733315.81,-152842335.92000002,-156788945.53000003,-150378945.14999998,-142074699.70000005,-134420092.64000002,-128466505.14000005,-122125326.50000006,-121933453.57999998,-119886244.21000004,-90998032.75,null,{"$f":"+AG271+AG267+AG260+AG253+AG246+AG242+AG237+AG232+AG225+AG218+AG210+AG214","v":-132734481.66958335},null,{"$f":"+AI271+AI267+AI260+AI253+AI246+AI242+AI237+AI232+AI225+AI218+AI210+AI214","v":-90998032.75},{"$f":"+AJ271+AJ267+AJ260+AJ253+AJ246+AJ242+AJ237+AJ232+AJ225+AJ218+AJ210+AJ214","v":-132734481.66958335},{"$f":"SUM(AK274:AK277)","v":-117187063.13445923},{"$f":"+AL271+AL267+AL260+AL253+AL246+AL242+AL237+AL232+AL225+AL218+AL210+AL214","v":-143804240.3844294},{"$f":"+AM271+AM267+AM260+AM253+AM246+AM242+AM237+AM232+AM225+AM218+AM210+AM214","v":-143739076.69623756},-143114003.33945712,null,-117187063.13445923,{"$f":"+AQ271+AQ267+AQ260+AQ253+AQ246+AQ242+AQ237+AQ232+AQ225+AQ218+AQ210+AQ214","v":-26189030.384459231},273,261,null,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"SUM(AY274:AY277)","v":-90998032.75},{"$f":"SUM(AZ274:AZ277)","v":-117187063.13445923},{"$f":"AQ280","v":-26189030.384459231}]
[1202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,274,262]
[1203,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,263,null,"RATE BASE (W/O Working Cap. Cash)"]
[1204,null,"Production",null,null,null,null,{"$f":"H196+H274","v":40364149.109999999},27128591.38999993,13467557.469999995,12013811.049999995,20415337.779999994,33094716.990000006,44327629.980000004,36690671.960000001,56933760.140000001,57596762.660000011,47730379.5,32964888.219999999,13035415.910000002,-1512457.9700000044,-13743222.450000003,-12965217.290000003,-6783566.6200000048,4151414.8399999854,11444117.079999981,18808891.399999991,24728027.279999986,26179122.039999984,27692653.689999979,15344213.669999994,null,9599144.0712500326,null,{"$f":"AI196+AI274","v":15344213.669999994},9599144.0712500326,{"$f":"AK196+AK274","v":-15277583.004478294},-20736405.251516972,{"$f":"AM196+AM274","v":-21050271.844503712},-21331602.65731224,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR283,FALSE)","v":-15277583.004478294},{"$f":"AQ196+AQ274","v":-30621796.674478292},276,264,null,null,"Production",null,null,{"$f":"AY196+AY274","v":15344213.669999994},-15277583.004478294,{"$f":"AZ283-AY283","v":-30621796.674478289}]
[1205,null,"Distribution - Wyoming",null,null,null,null,40000632.171343446,40937823.227095425,41476654.423859335,41673929.488419756,41416396.705666892,41619866.059179738,41967613.500078931,42383218.35853076,47592977.696522146,47192253.887132823,48015215.228693731,55929154.429999992,51227600.219999999,51307323.790000007,51238337.520000003,50939401.730000012,50869246.899999991,50905042.330000006,50751871.63000001,50760053.149999991,49143072.479999989,49331236.570000008,49307553.349999994,49651666.57,null,50714262.51416669,null,49651666.57,50714262.51416669,54048508.473318011,60692784.908702016,{"$f":"AM197+AM275","v":63543813.052699909},65851629.100526661,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR284,FALSE)","v":54048508.473318011},{"$f":"AQ197+AQ275","v":4396841.9033180149},277,265,null,null,"Distribution - Wyoming",null,null,49651666.57,54048508.473318011,{"$f":"AZ284-AY284","v":4396841.9033180103}]
[1206,null,"Distribution - Utah",null,null,null,null,1446534111.9466569,1452169274.6729045,1464327084.9841404,1463363521.3095796,1472414202.1243327,1478423283.2108204,1488745319.7799211,1499293763.7014689,1540843779.4234776,1579674652.242867,1585875473.561306,1890783557.6995721,1765199552.5095723,1773564769.4995725,1773404333.4995723,1769912532.2995725,1778368999.6995726,1787666091.1895728,1787641801.2895722,1798574188.8795726,1717952604.2595725,1805536726.9195719,1889163027.1395724,1918728302.8195717,null,1795978379.7870722,null,1918728302.8195717,1795978379.7870722,1956587946.9909043,2125681663.2119203,{"$f":"AM198+AM276","v":2236588236.243875},2318399458.8695602,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR285,FALSE)","v":1956587946.9909043},{"$f":"AQ198+AQ276","v":37859644.171332799},278,266,null,null,"Distribution - Utah",null,null,1918728302.8195717,1956587946.9909043,{"$f":"AZ285-AY285","v":37859644.171332598}]
[1207,null,"General",null,null,null,null,61199950.660000056,59051214.560000002,55923850.699999958,58316279.590000004,58671909.88000001,59076301.910000026,59737526.580000013,55943599.660000011,57515552.030000001,58062338.029999971,57558188.75,305485262.62,63305853.089999974,60995703.609999985,61277571.609999955,61088861.340000018,61036261.420000002,62789242.609999999,62615227.340000018,61024155.580000073,150678776.10999998,70369046.699999988,71559304.049999923,112075762.94999996,null,82960043.020416647,null,112075762.94999996,82960043.020416647,127239376.18950838,134151934.95305488,{"$f":"AM199+AM277","v":206396799.20255014},280830774.03505051,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR286,FALSE)","v":127239376.18950838},{"$f":"AQ199+AQ277","v":15163613.239508413},279,267,null,null,"General",null,null,112075762.94999996,127239376.18950838,{"$f":"AZ286-AY286","v":15163613.23950842}]
[1208,null,null,null,null,null,null,{"$f":"SUM(H283:H286)","v":1588098843.8880005},{"$f":"SUM(I283:I286)","v":1579286903.8499999},1575195147.5779998,1575367541.4379992,1592917846.4899998,1612214168.1700003,1634778089.8399999,1634311253.6799998,1702886069.2899997,1742526006.8199997,1739179257.0399997,2285162862.9695721,1892768421.7295723,1884355338.9295723,1872177020.1795721,1868975578.0795724,1883490941.3995726,1905511790.9695728,1912453017.3395722,1929167289.0095727,1942502480.1295724,1951416132.2295718,2037722538.2295723,2095799946.0095718,null,1939251829.3929057,null,null,null,{"$f":"SUM(AK283:AK286)","v":2122598248.6492524},{"$f":"SUM(AL283:AL286)","v":2299789977.8221602},{"$f":"SUM(AM283:AM286)","v":2485478576.6546211},{"$f":"SUM(AN283:AN286)","v":2643750259.3478251},null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR287,FALSE)","v":2122598248.6492524},{"$f":"SUM(AQ283:AQ286)","v":26798302.639680933},280,268]
[1209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,281,269]
[1210,null,"RATE BASE (W/O Working Cap. Cash)",null,null,null,null,{"$f":"H202+H280","v":1588098843.8880005},1579286903.8499997,1575195147.5779996,1575367541.4379992,1592917846.4899995,1612214168.1700003,1634778089.8399997,1634311253.6799996,1702886069.2899997,1742526006.8199997,1739179257.04,2285162862.9695725,1892768421.7295721,1884355338.9295726,1872177020.1795723,1868975578.0795727,1883490941.3995724,1905511790.9695728,1912453017.3395724,1929167289.0095727,1942502480.1295724,1951416132.2295718,2037722538.2295723,2095799946.0095716,null,{"$f":"AG202+AG280","v":1939251829.3929055},null,{"$f":"AI202+AI280","v":2095799946.0095716},{"$f":"AJ202+AJ280","v":1939251829.3929055},{"$f":"AK202+AK280","v":2122598248.6492527},{"$f":"AL202+AL280","v":2299789977.8221602},{"$f":"AM202+AM280","v":2485478576.6546211},2643750259.3478251,null,{"$f":"HLOOKUP($AP$8,RateBaseScenarios,AR289,FALSE)","v":2122598248.6492527},{"$f":"AQ202+AQ280","v":26798302.639681127},282,270,null,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"AY202+AY280","v":2095799946.0095716},{"$f":"AP289","v":2122598248.6492527},{"$f":"AQ289","v":26798302.639681127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL289-AI289","v":203990031.81258869},null,null,{"$f":"AN289-AL289","v":343960281.52566481}]
[null,154,"Plant Materials & Operating Supplies"]

{"sheet":"RB FORECAST","index":9,"n_rows":291,"n_cols":53,"rows_kept":291,"cut":false,"hidden":false,"merged":[[262,44,263,50],[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,"Year End","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","PROJECTED","PROJECTED","PROJECTED","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,{"$f":"'Rate Base'!S9","v":"2019-12-16"},{"$f":"'Rate Base'!T9","v":"2020-01-21"},{"$f":"'Rate Base'!U9","v":"2020-02-20"},{"$f":"'Rate Base'!V9","v":"2020-03-21"},{"$f":"'Rate Base'!W9","v":"2020-04-20"},{"$f":"'Rate Base'!X9","v":"2020-05-20"},{"$f":"'Rate Base'!Y9","v":"2020-06-19"},{"$f":"'Rate Base'!Z9","v":"2020-07-19"},{"$f":"'Rate Base'!AA9","v":"2020-08-18"},{"$f":"'Rate Base'!AB9","v":"2020-09-17"},{"$f":"'Rate Base'!AC9","v":"2020-10-17"},{"$f":"'Rate Base'!AD9","v":"2020-11-16"},{"$f":"'Rate Base'!AE9","v":"2020-12-16"},null,{"$f":"+R8","v":"2020-12-16"},{"$f":"R8","v":"2020-12-16"},{"$f":"U8+30","v":"2021-01-15"},{"$f":"V8+30","v":"2021-02-14"},"2021-03-16","2021-04-15","2021-05-15","2021-06-14","2021-07-14","2021-08-13","2021-09-12","2021-10-12","2021-11-11","2021-12-11",{"$f":"AG8","v":"2021-12-11"},null,{"$f":"+AG8","v":"2021-12-11"},{"$f":"AG8","v":"2021-12-11"},{"$f":"AK8+30","v":"2022-01-10"},{"$f":"AL8+30","v":"2022-02-09"},"2022-03-11","2022-04-10","2022-05-10","2022-06-09","2022-07-09","2022-08-08","2022-09-07","2022-10-07","2022-11-06","2022-12-06",{"$f":"AW8","v":"2022-12-06"},"Figures",null,{"$f":"+AW8","v":"2022-12-06"}]
[]
[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},10883.08,10883.08,10883.08,{"$f":"(X17/X20)*Y20","v":10883.08},{"$f":"(Y17/Y20)*Z20","v":10883.08},10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,10883.08,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":58742.879999999997},{"$f":"'Rate Base'!T16","v":58742.879999999997},{"$f":"'Rate Base'!U16","v":58742.879999999997},{"$f":"'Rate Base'!V16","v":58742.879999999997},{"$f":"'Rate Base'!W16","v":58742.879999999997},{"$f":"'Rate Base'!X16","v":58742.879999999997},{"$f":"'Rate Base'!Y16","v":58742.879999999997},{"$f":"'Rate Base'!Z16","v":58742.879999999997},{"$f":"'Rate Base'!AA16","v":58742.879999999997},{"$f":"'Rate Base'!AB16","v":58742.879999999997},{"$f":"'Rate Base'!AC16","v":58742.879999999997},{"$f":"'Rate Base'!AD16","v":58742.879999999997},{"$f":"'Rate Base'!AE16","v":58742.879999999997},null,{"$f":"((F18/2)+SUM(G18:Q18)+(R18/2))/12","v":58742.879999999983},{"$f":"+R18","v":58742.879999999997},58742.879999999997,58742.879999999997,58742.880000000005,{"$f":"(X18/X20)*Y20","v":58742.879999999997},{"$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":58742.879999999997},{"$f":"AG18","v":58742.879999999997},{"$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,{"$f":"SUM(F17:F18)","v":69625.959999999992},69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,69625.959999999992,null,{"$f":"SUM(T17:T19)","v":69625.959999999977},{"$f":"+R20","v":69625.959999999992},{"$f":"SUM(V17:V18)","v":69625.959999999992},{"$f":"SUM(W17:W18)","v":69625.959999999992},69625.960000000006,{"$f":"IF($R20-$F20=0,X20+$AH20/12,X20+((J20-I20)/($R20-$F20))*$AH20)","v":69625.960000000006},{"$f":"IF($R20-$F20=0,Y20+$AH20/12,Y20+((K20-J20)/($R20-$F20))*$AH20)","v":69625.960000000006},69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,69625.960000000006,{"$f":"'101_106 PROJECTION'!N6","v":0},{"$f":"+AG20-U20","v":0},{"$f":"SUM(AJ17:AJ19)","v":69625.959999999992},{"$f":"AG20","v":69625.960000000006},{"$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":6266764.3399999999},{"$f":"'Rate Base'!T21","v":6266764.3399999999},{"$f":"'Rate Base'!U21","v":6266764.3399999999},{"$f":"'Rate Base'!V21","v":6266764.3399999999},{"$f":"'Rate Base'!W21","v":6928494.5300000003},{"$f":"'Rate Base'!X21","v":6928494.5300000003},{"$f":"'Rate Base'!Y21","v":6928494.5300000003},{"$f":"'Rate Base'!Z21","v":6928494.5300000003},{"$f":"'Rate Base'!AA21","v":6928494.5300000003},{"$f":"'Rate Base'!AB21","v":6928494.5300000003},{"$f":"'Rate Base'!AC21","v":6928494.5300000003},{"$f":"'Rate Base'!AD21","v":6928494.5300000003},{"$f":"'Rate Base'!AE21","v":6266764.3399999999},null,{"$f":"((F23/2)+SUM(G23:Q23)+(R23/2))/12","v":6707917.8000000007},{"$f":"+R23","v":6266764.3399999999},6266764.3399999999,6266764.3399999999,6266764.3399999999,{"$f":"(X23/X$31)*Y$31","v":6266764.3399999999},{"$f":"(Y23/Y$31)*Z$31","v":6266764.3399999999},{"$f":"(Z23/Z$31)*AA$31","v":6266764.3399999999},{"$f":"(AA23/AA$31)*AB$31","v":6266764.3399999999},{"$f":"(AB23/AB$31)*AC$31","v":6266764.3399999999},{"$f":"(AC23/AC$31)*AD$31","v":6266764.3399999999},{"$f":"(AD23/AD$31)*AE$31","v":6266764.3399999999},{"$f":"(AE23/AE$31)*AF$31","v":6266764.3399999999},{"$f":"(AF23/AF$31)*AG$31","v":6266764.3399999999},null,null,{"$f":"((U23/2)+SUM(V23:AF23)+(AG23/2))/12","v":6266764.3400000008},{"$f":"AG23","v":6266764.3399999999},{"$f":"(AK23/AK31)*AL31","v":6266764.3399999999},{"$f":"(AL23/AL31)*AM31","v":6266764.3399999999},6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,6266764.3399999999,null,null,null,{"$f":"((AK23/2)+SUM(AL23:AV23)+(AW23/2))/12","v":6266764.3400000008}]
[9,null,"326...9","Structures",null,{"$f":"'Rate Base'!S22","v":1437704.34},{"$f":"'Rate Base'!T22","v":1437704.34},{"$f":"'Rate Base'!U22","v":1437704.34},{"$f":"'Rate Base'!V22","v":1437704.34},{"$f":"'Rate Base'!W22","v":1437704.34},{"$f":"'Rate Base'!X22","v":1437704.34},{"$f":"'Rate Base'!Y22","v":5404647.3600000003},{"$f":"'Rate Base'!Z22","v":5404647.3600000003},{"$f":"'Rate Base'!AA22","v":5404647.3600000003},{"$f":"'Rate Base'!AB22","v":5404647.3600000003},{"$f":"'Rate Base'!AC22","v":5404647.3600000003},{"$f":"'Rate Base'!AD22","v":5404647.3600000003},{"$f":"'Rate Base'!AE22","v":1437704.3400000003},null,3421175.85,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,null,null,1437704.34,1437704.3400000003,{"$f":"(AK24/AK31)*AL31","v":1437704.3400000003},{"$f":"(AL24/AL31)*AM31","v":1437704.3400000003},1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,1437704.3400000003,null,null,null,1437704.34]
[10,null,"330","Gas Wells - Construction",null,{"$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},{"$f":"'Rate Base'!V25","v":3359925.3600000003},{"$f":"'Rate Base'!W25","v":3359925.3600000003},{"$f":"'Rate Base'!X25","v":3359925.3600000003},{"$f":"'Rate Base'!Y25","v":3359925.3600000003},{"$f":"'Rate Base'!Z25","v":3359925.3600000003},{"$f":"'Rate Base'!AA25","v":3359925.3600000003},{"$f":"'Rate Base'!AB25","v":3359925.3600000003},{"$f":"'Rate Base'!AC25","v":3359925.3600000003},{"$f":"'Rate Base'!AD25","v":3359925.3600000003},{"$f":"'Rate Base'!AE25","v":2693816.12},null,3193398.0500000003,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,2693816.12,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,121186.62999999996,121186.63,121186.63,121186.63,121186.63,{"$f":"(X29/X$31)*Y$31","v":121186.62999999999},121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,121186.62999999999,null,null,121186.62999999996,121186.62999999999,{"$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},79968136,79968136,80634245.239999995,81295975.429999992,81295975.429999992,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,79968136,null,{"$f":"SUM(T23:T29)","v":82892342.899999991},{"$f":"+R31","v":79968136},{"$f":"SUM(V23:V29)","v":79968136},{"$f":"SUM(W23:W29)","v":79968136},79968136,{"$f":"X31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"SUM('101_106 PROJECTION'!N7:N13)","v":10428304.414730886},{"$f":"+AG31-U31","v":0},{"$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/G162","v":2.5965223007920382E-2}]
[18,null,null,"Distribution Plant"]
[19,null,"374","Land & Land Rights"]
[20,null,null,null,"Wyoming",{"$f":"'Rate Base'!S33","v":451318.04000000004},{"$f":"'Rate Base'!T33","v":451318.04000000004},{"$f":"'Rate Base'!U33","v":451318.04000000004},{"$f":"'Rate Base'!V33","v":451318.04000000004},{"$f":"'Rate Base'!W33","v":451318.04000000004},{"$f":"'Rate Base'!X33","v":451318.04000000004},{"$f":"'Rate Base'!Y33","v":451318.04000000004},{"$f":"'Rate Base'!Z33","v":451318.04000000004},{"$f":"'Rate Base'!AA33","v":451318.04000000004},{"$f":"'Rate Base'!AB33","v":451318.04000000004},{"$f":"'Rate Base'!AC33","v":451318.04000000004},{"$f":"'Rate Base'!AD33","v":451318.04000000004},{"$f":"'Rate Base'!AE33","v":451318.04000000004},null,{"$f":"((F35/2)+SUM(G35:Q35)+(R35/2))/12","v":451318.04000000004},{"$f":"+R35","v":451318.04000000004},451318.04000000004,451318.04000000004,451318.04000000004,{"$f":"(X35/X37)*Y37","v":451318.0400000001},{"$f":"(Y35/Y37)*Z37","v":451318.0400000001},459510.93229591631,459510.93229591631,459510.93229591631,461427.12413802743,461427.12413802743,467970.28225437109,483550.72226709803,null,null,{"$f":"((U35/2)+SUM(V35:AF35)+(AG35/2))/12","v":457781.82571264374},{"$f":"AG35","v":483550.72226709803},{"$f":"(AK35/AK37)*AL37","v":483550.72226709803},{"$f":"(AL35/AL37)*AM37","v":483550.72226709803},500810.68355668458,500810.68355668458,500810.68355668458,500848.35003652563,500848.35003652563,500848.35003652563,500857.15964841674,500857.15964841674,500887.24154433142,500958.87196597701,null,null,null,{"$f":"((AK35/2)+SUM(AL35:AV35)+(AW35/2))/12","v":497244.57527262741}]
[21,null,null,null,"Utah",{"$f":"'Rate Base'!S34","v":21540535.719999999},{"$f":"'Rate Base'!T34","v":21540535.719999999},{"$f":"'Rate Base'!U34","v":21540535.719999999},{"$f":"'Rate Base'!V34","v":22684739.359999999},{"$f":"'Rate Base'!W34","v":22684739.359999999},{"$f":"'Rate Base'!X34","v":22684739.359999999},{"$f":"'Rate Base'!Y34","v":22687236.359999999},{"$f":"'Rate Base'!Z34","v":22687236.359999999},{"$f":"'Rate Base'!AA34","v":22687236.359999999},{"$f":"'Rate Base'!AB34","v":22687820.370000001},{"$f":"'Rate Base'!AC34","v":22687820.370000001},{"$f":"'Rate Base'!AD34","v":22689814.57},{"$f":"'Rate Base'!AE34","v":22694563.120000001},null,{"$f":"((F36/2)+SUM(G36:Q36)+(R36/2))/12","v":22448333.610833336},{"$f":"+R36","v":22694563.120000001},22695756.530000001,22699497.740000002,23256879.520000003,{"$f":"(X36/X37)*Y37","v":23256879.520000003},{"$f":"(Y36/Y37)*Z37","v":23256879.520000003},23679067.627185926,23679067.627185926,23679067.627185926,23777810.949764356,23777810.949764356,24114986.569848396,24917862.555582486,null,null,{"$f":"((U36/2)+SUM(V36:AF36)+(AG36/2))/12","v":23473326.418227181},{"$f":"AG36","v":24917862.555582486},{"$f":"(AK36/AK37)*AL37","v":24917862.555582486},{"$f":"(AL36/AL37)*AM37","v":24917862.555582486},25807285.987962406,25807285.987962406,25807285.987962406,25809226.980136365,25809226.980136365,25809226.980136365,25809680.948434129,25809680.948434129,25811231.099252433,25814922.288034026,null,null,null,{"$f":"((AK36/2)+SUM(AL36:AV36)+(AW36/2))/12","v":25623520.786115859}]
[22,null,null,null,"Total",{"$f":"SUM(F35:F36)","v":21991853.759999998},21991853.759999998,21991853.759999998,23136057.399999999,23136057.399999999,23136057.399999999,23138554.399999999,23138554.399999999,23138554.399999999,23139138.41,23139138.41,23141132.609999999,23145881.16,null,{"$f":"SUM(T35:T36)","v":22899651.650833335},{"$f":"+R37","v":23145881.16},{"$f":"SUM(V35:V36)","v":23147074.57},{"$f":"SUM(W35:W36)","v":23150815.780000001},23708197.560000002,{"$f":"X37+((J37-I37)/($R37-$I37))*$AH38","v":23708197.560000002},{"$f":"Y37+((K37-J37)/($R37-$I37))*$AH38","v":23708197.560000002},{"$f":"Z37+((L37-K37)/($R37-$I37))*$AH38","v":24138578.559481841},{"$f":"AA37+((M37-L37)/($R37-$I37))*$AH38","v":24138578.559481841},{"$f":"AB37+((N37-M37)/($R37-$I37))*$AH38","v":24138578.559481841},{"$f":"AC37+((O37-N37)/($R37-$I37))*$AH38","v":24239238.073902383},{"$f":"AD37+((P37-O37)/($R37-$I37))*$AH38","v":24239238.073902383},{"$f":"AE37+((Q37-P37)/($R37-$I37))*$AH38","v":24582956.852102768},{"$f":"AF37+((R37-Q37)/($R37-$I37))*$AH38","v":25401413.277849585},{"$f":"+'101_106 PROJECTION'!N14","v":2255532.1178495809},{"$f":"+AG37-U37","v":2255532.1178495847},{"$f":"SUM(AJ35:AJ36)","v":23931108.243939824},{"$f":"AG37","v":25401413.277849585},{"$f":"IF($R37-$F37=0,AK37+$AX37/12,AK37+((G37-F37)/($R37-$F37))*$AX37)","v":25401413.277849585},{"$f":"IF($R37-$F37=0,AL37+$AX37/12,AL37+((H37-G37)/($R37-$F37))*$AX37)","v":25401413.277849585},{"$f":"IF($R37-$F37=0,AM37+$AX37/12,AM37+((I37-H37)/($R37-$F37))*$AX37)","v":26308096.671519093},{"$f":"IF($R37-$F37=0,AN37+$AX37/12,AN37+((J37-I37)/($R37-$F37))*$AX37)","v":26308096.671519093},{"$f":"IF($R37-$F37=0,AO37+$AX37/12,AO37+((K37-J37)/($R37-$F37))*$AX37)","v":26308096.671519093},{"$f":"IF($R37-$F37=0,AP37+$AX37/12,AP37+((L37-K37)/($R37-$F37))*$AX37)","v":26310075.330172893},{"$f":"IF($R37-$F37=0,AQ37+$AX37/12,AQ37+((M37-L37)/($R37-$F37))*$AX37)","v":26310075.330172893},{"$f":"IF($R37-$F37=0,AR37+$AX37/12,AR37+((N37-M37)/($R37-$F37))*$AX37)","v":26310075.330172893},{"$f":"IF($R37-$F37=0,AS37+$AX37/12,AS37+((O37-N37)/($R37-$F37))*$AX37)","v":26310538.108082548},{"$f":"IF($R37-$F37=0,AT37+$AX37/12,AT37+((P37-O37)/($R37-$F37))*$AX37)","v":26310538.108082548},{"$f":"IF($R37-$F37=0,AU37+$AX37/12,AU37+((Q37-P37)/($R37-$F37))*$AX37)","v":26312118.340796765},{"$f":"IF($R37-$F37=0,AV37+$AX37/12,AV37+((R37-Q37)/($R37-$F37))*$AX37)","v":26315881.160000004},{"$f":"'101_106 PROJECTION'!$T$14","v":914467.88215041929},{"$f":"+AW37-AK37","v":914467.88215041906},null,{"$f":"SUM(BA35:BA36)","v":26120765.361388486}]
[23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X37-U37","v":562316.40000000224},null,null,null,null,null,null,null,null,{"$f":"AG37-U37","v":2255532.1178495847},{"$f":"AH37-X38","v":1693215.7178495787}]
[24,null,"375","Structures & Improvements"]
[25,null,null,null,"Wyoming",{"$f":"'Rate Base'!S38","v":1310185.27},{"$f":"'Rate Base'!T38","v":1310185.27},{"$f":"'Rate Base'!U38","v":1720370.6400000001},{"$f":"'Rate Base'!V38","v":1720981.46},{"$f":"'Rate Base'!W38","v":1720981.46},{"$f":"'Rate Base'!X38","v":1725869.46},{"$f":"'Rate Base'!Y38","v":1725869.46},{"$f":"'Rate Base'!Z38","v":1725869.46},{"$f":"'Rate Base'!AA38","v":1725869.46},{"$f":"'Rate Base'!AB38","v":1725869.46},{"$f":"'Rate Base'!AC38","v":1725869.46},{"$f":"'Rate Base'!AD38","v":1725869.46},{"$f":"'Rate Base'!AE38","v":1726157.8399999999},null,{"$f":"((F40/2)+SUM(G40:Q40)+(R40/2))/12","v":1672648.050416667},{"$f":"+R40","v":1726157.8399999999},1726157.8399999999,1726157.8399999999,1726157.8399999999,{"$f":"(X40/X42)*Y42","v":1726658.7635039228},{"$f":"(Y40/Y42)*Z42","v":1727223.8465740208},{"$f":"(Z40/Z42)*AA42","v":1727223.8465740208},{"$f":"(AA40/AA42)*AB42","v":1729699.157113736},{"$f":"(AB40/AB42)*AC42","v":1727199.6007505332},{"$f":"(AC40/AC42)*AD42","v":1727379.250944915},{"$f":"(AD40/AD42)*AE42","v":1752019.1359002132},{"$f":"(AE40/AE42)*AF42","v":1752598.7282466842},{"$f":"(AF40/AF42)*AG42","v":1782332.8579954908},null,null,{"$f":"((U40/2)+SUM(V40:AF40)+(AG40/2))/12","v":1733560.0998838162},{"$f":"AG40","v":1782332.8579954908},{"$f":"(AK40/AK42)*AL42","v":1781841.861245892},{"$f":"(AL40/AL42)*AM42","v":1780691.0898160371},1776979.7241565147,1776947.1674704039,1776910.4408404981,1776910.4408404981,1776749.5621681313,1776912.0166572817,1776900.3405930873,1775298.9124428511,1775261.242806772,1773328.7227284969,null,null,null,{"$f":"((AK40/2)+SUM(AL40:AV40)+(AW40/2))/12","v":1777436.1324499967}]
[26,null,null,null,"Utah",{"$f":"'Rate Base'!S39","v":16428468.449999999},{"$f":"'Rate Base'!T39","v":16596884.960000001},{"$f":"'Rate Base'!U39","v":16581425.030000001},{"$f":"'Rate Base'!V39","v":17853847.59},{"$f":"'Rate Base'!W39","v":17865014.84},{"$f":"'Rate Base'!X39","v":17872724.419999998},{"$f":"'Rate Base'!Y39","v":17872724.419999998},{"$f":"'Rate Base'!Z39","v":17927907.319999997},{"$f":"'Rate Base'!AA39","v":17872183.899999995},{"$f":"'Rate Base'!AB39","v":17876188.899999995},{"$f":"'Rate Base'!AC39","v":18425493.839999996},{"$f":"'Rate Base'!AD39","v":18438414.879999995},{"$f":"'Rate Base'!AE39","v":19100999.089999996},null,{"$f":"((F41/2)+SUM(G41:Q41)+(R41/2))/12","v":17745628.65583333},{"$f":"+R41","v":19100999.089999996},19102683.699999996,19103337.349999994,18406552.149999991,{"$f":"(X41/X42)*Y42","v":18411893.651445836},{"$f":"(Y41/Y42)*Z42","v":18417919.306086339},{"$f":"(Z41/Z42)*AA42","v":18417919.306086339},{"$f":"(AA41/AA42)*AB42","v":18444314.303971767},{"$f":"(AB41/AB42)*AC42","v":18417660.765410565},{"$f":"(AC41/AC42)*AD42","v":18419576.430707805},{"$f":"(AD41/AD42)*AE42","v":18682319.105155058},{"$f":"(AE41/AE42)*AF42","v":18688499.476673726},{"$f":"(AF41/AF42)*AG42","v":19005563.650745012},null,null,{"$f":"((U41/2)+SUM(V41:AF41)+(AG41/2))/12","v":18630496.409659158},{"$f":"AG41","v":19005563.650745012},{"$f":"(AK41/AK42)*AL42","v":19000328.001334775},{"$f":"(AL41/AL42)*AM42","v":18988056.971510321},{"$f":"(AM41/AM42)*AN42","v":18948481.537574504},{"$f":"(AN41/AN42)*AO42","v":18948134.375613503},{"$f":"(AO41/AO42)*AP42","v":18947742.748258814},{"$f":"(AP41/AP42)*AQ42","v":18947742.748258814},{"$f":"(AQ41/AQ42)*AR42","v":18946027.249476418},{"$f":"(AR41/AR42)*AS42","v":18947759.551678021},{"$f":"(AS41/AS42)*AT42","v":18947635.046213038},{"$f":"(AT41/AT42)*AU42","v":18930558.525121666},{"$f":"(AU41/AU42)*AV42","v":18930156.842202008},{"$f":"(AV41/AV42)*AW42","v":18909549.786012005},null,null,null,{"$f":"((AK41/2)+SUM(AL41:AV41)+(AW41/2))/12","v":18953348.359635029}]
[27,null,null,null,"Total",{"$f":"SUM(F40:F41)","v":17738653.719999999},17907070.23,18301795.670000002,19574829.050000001,19585996.300000001,19598593.879999999,19598593.879999999,19653776.779999997,19598053.359999996,19602058.359999996,20151363.299999997,20164284.339999996,20827156.929999996,null,{"$f":"SUM(T40:T41)","v":19418276.706249997},{"$f":"+R42","v":20827156.929999996},{"$f":"SUM(V40:V41)","v":20828841.539999995},{"$f":"SUM(W40:W41)","v":20829495.189999994},20132709.989999991,{"$f":"X42+((J42-I42)/($R42-$I42))*$AH43","v":20138552.41494976},{"$f":"Y42+((K42-J42)/($R42-$I42))*$AH43","v":20145143.152660362},{"$f":"Z42+((L42-K42)/($R42-$I42))*$AH43","v":20145143.152660362},{"$f":"AA42+((M42-L42)/($R42-$I42))*$AH43","v":20174013.461085506},{"$f":"AB42+((N42-M42)/($R42-$I42))*$AH43","v":20144860.366161101},{"$f":"AC42+((O42-N42)/($R42-$I42))*$AH43","v":20146955.681652725},{"$f":"AD42+((P42-O42)/($R42-$I42))*$AH43","v":20434338.241055276},{"$f":"AE42+((Q42-P42)/($R42-$I42))*$AH43","v":20441098.204920415},{"$f":"AF42+((R42-Q42)/($R42-$I42))*$AH43","v":20787896.508740507},{"$f":"+'101_106 PROJECTION'!N15","v":-39260.421259489129},{"$f":"+AG42-U42","v":-39260.42125948891},{"$f":"SUM(AJ40:AJ41)","v":20364056.509542976},{"$f":"AG42","v":20787896.508740507},{"$f":"IF($R42-$F42=0,AK42+$AX42/12,AK42+((G42-F42)/($R42-$F42))*$AX42)","v":20782169.862580672},{"$f":"IF($R42-$F42=0,AL42+$AX42/12,AL42+((H42-G42)/($R42-$F42))*$AX42)","v":20768748.061326362},{"$f":"IF($R42-$F42=0,AM42+$AX42/12,AM42+((I42-H42)/($R42-$F42))*$AX42)","v":20725461.261731021},{"$f":"IF($R42-$F42=0,AN42+$AX42/12,AN42+((J42-I42)/($R42-$F42))*$AX42)","v":20725081.54308391},{"$f":"IF($R42-$F42=0,AO42+$AX42/12,AO42+((K42-J42)/($R42-$F42))*$AX42)","v":20724653.189099316},{"$f":"IF($R42-$F42=0,AP42+$AX42/12,AP42+((L42-K42)/($R42-$F42))*$AX42)","v":20724653.189099316},{"$f":"IF($R42-$F42=0,AQ42+$AX42/12,AQ42+((M42-L42)/($R42-$F42))*$AX42)","v":20722776.811644554},{"$f":"IF($R42-$F42=0,AR42+$AX42/12,AR42+((N42-M42)/($R42-$F42))*$AX42)","v":20724671.568335306},{"$f":"IF($R42-$F42=0,AS42+$AX42/12,AS42+((O42-N42)/($R42-$F42))*$AX42)","v":20724535.38680613},{"$f":"IF($R42-$F42=0,AT42+$AX42/12,AT42+((P42-O42)/($R42-$F42))*$AX42)","v":20705857.437564522},{"$f":"IF($R42-$F42=0,AU42+$AX42/12,AU42+((Q42-P42)/($R42-$F42))*$AX42)","v":20705418.085008785},{"$f":"IF($R42-$F42=0,AV42+$AX42/12,AV42+((R42-Q42)/($R42-$F42))*$AX42)","v":20682878.508740507},{"$f":"'101_106 PROJECTION'!$T$15","v":-105018},{"$f":"+AW42-AK42","v":-105018},null,{"$f":"SUM(BA40:BA41)","v":20730784.492085025}]
[28,null,null,null,null,null,null,null,{"$f":"I42-H42","v":1273033.379999999},{"$f":"J42-I42","v":11167.25},12597.579999998212,0,55182.89999999851,-55723.420000001788,4005,549304.94000000134,12921.039999999106,662872.58999999985,null,null,null,null,null,{"$f":"X42-U42","v":-694446.94000000507},null,null,null,null,null,null,null,null,{"$f":"AG42-U42","v":-39260.42125948891},{"$f":"AH42-X43","v":655186.51874051592},null,null,{"$f":"+AG43","v":-39260.42125948891}]
[29,null,"376","Mains",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R42-H42","v":2525361.2599999942}]
[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",{"$f":"'Rate Base'!S46","v":53047753.969999999},{"$f":"'Rate Base'!T46","v":53047753.969999999},{"$f":"'Rate Base'!U46","v":53047446.280000001},{"$f":"'Rate Base'!V46","v":53047205.869999997},{"$f":"'Rate Base'!W46","v":53047205.869999997},{"$f":"'Rate Base'!X46","v":53047205.869999997},{"$f":"'Rate Base'!Y46","v":53126122.299999997},{"$f":"'Rate Base'!Z46","v":53139457.890000001},{"$f":"'Rate Base'!AA46","v":53237659.460000001},{"$f":"'Rate Base'!AB46","v":53270334.689999998},{"$f":"'Rate Base'!AC46","v":53294039.420000002},{"$f":"'Rate Base'!AD46","v":53319450.979999997},{"$f":"'Rate Base'!AE46","v":53544561.170000002},null,{"$f":"((F48/2)+SUM(G48:Q48)+(R48/2))/12","v":53160003.347500004},{"$f":"+R48","v":53544561.170000002},54347577.920000002,54360229.600000001,54377954.969999999,{"$f":"(X48/X53)*Y53","v":54666165.791504741},{"$f":"(Y48/Y53)*Z53","v":59028022.330694772},{"$f":"(Z48/Z53)*AA53","v":60187674.747984126},{"$f":"(AA48/AA53)*AB53","v":60928035.067725718},{"$f":"(AB48/AB53)*AC53","v":61359731.852509215},{"$f":"(AC48/AC53)*AD53","v":61930524.34148246},{"$f":"(AD48/AD53)*AE53","v":62605144.131924704},{"$f":"(AE48/AE53)*AF53","v":62772678.114159286},{"$f":"(AF48/AF53)*AG53","v":63118839.297410071},null,null,{"$f":"((U48/2)+SUM(V48:AF48)+(AG48/2))/12","v":58741286.591807507},{"$f":"AG48","v":63118839.297410071},{"$f":"(AK48/AK53)*AL53","v":63233774.573091552},{"$f":"(AL48/AL53)*AM53","v":63338837.216013744},65350609.78677652,65472600.192913629,67318834.307057962,67809678.018700778,68123048.820052162,68305772.236990064,68547370.408725321,68832915.350426361,68903827.11712499,69050346.054593042,null,null,null,{"$f":"((AK48/2)+SUM(AL48:AV48)+(AW48/2))/12","v":66776821.725322895}]
[34,null,null,null,"Dist - Ut - Mains - SD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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",{"$f":"'Rate Base'!S50","v":1674037201.5399992},{"$f":"'Rate Base'!T50","v":1676178793.3699992},{"$f":"'Rate Base'!U50","v":1678136735.8799992},{"$f":"'Rate Base'!V50","v":1715622384.2799993},{"$f":"'Rate Base'!W50","v":1717895434.5299993},{"$f":"'Rate Base'!X50","v":1752296360.3699992},{"$f":"'Rate Base'!Y50","v":1761363346.9399991},{"$f":"'Rate Base'!Z50","v":1767189057.2299991},{"$f":"'Rate Base'!AA50","v":1770495545.5999992},{"$f":"'Rate Base'!AB50","v":1774964575.0699992},{"$f":"'Rate Base'!AC50","v":1780261436.2899992},{"$f":"'Rate Base'!AD50","v":1781557325.4299994},{"$f":"'Rate Base'!AE50","v":1784062306.2199993},null,{"$f":"((F52/2)+SUM(G52:Q52)+(R52/2))/12","v":1742084229.0724993},{"$f":"+R52","v":1784062306.2199993},1786433065.6699994,1809622820.7599995,1854262396.0299993,{"$f":"(X52/X53)*Y53","v":1864090247.936898},{"$f":"(Y52/Y53)*Z53","v":2012827480.9196343},{"$f":"(Z52/Z53)*AA53","v":2052371076.6843379},{"$f":"(AA52/AA53)*AB53","v":2077617011.3864973},{"$f":"(AB52/AB53)*AC53","v":2092337666.3826756},{"$f":"(AC52/AC53)*AD53","v":2111801418.721714},{"$f":"(AD52/AD53)*AE53","v":2134805632.6485674},{"$f":"(AE52/AE53)*AF53","v":2140518461.7442207},{"$f":"(AF52/AF53)*AG53","v":2152322393.4187622},null,null,{"$f":"((U52/2)+SUM(V52:AF52)+(AG52/2))/12","v":1992073302.3919935},{"$f":"AG52","v":2152322393.4187622},{"$f":"(AK52/AK53)*AL53","v":2156241631.6429853},{"$f":"(AL52/AL53)*AM53","v":2159824217.7866831},2228424705.4178939,2232584520.2344179,2295540225.2441826,2312277762.3091421,2322963557.559814,2329194339.152998,2337432721.8771262,2347169668.5509195,2349587726.0615015,2354583952.1278028,null,null,null,{"$f":"((AK52/2)+SUM(AL52:AV52)+(AW52/2))/12","v":2277057854.0509124}]
[38,null,null,null,"Total",{"$f":"SUM(F46:F52)","v":1727084955.5099993},1729226547.3399992,1731184182.1599991,1768669590.1499991,1770942640.3999991,1805343566.2399991,1814489469.2399991,1820328515.1199992,1823733205.0599992,1828234909.7599993,1833555475.7099993,1834876776.4099994,1837606867.3899994,null,{"$f":"SUM(T46:T52)","v":1795244232.4199994},{"$f":"+R53","v":1837606867.3899994},{"$f":"SUM(V48:V52)","v":1840780643.5899994},{"$f":"SUM(W48:W52)","v":1863983050.3599994},1908640350.9999993,{"$f":"X53+((J53-I53)/($R53-$I53))*$AH54","v":1918756413.7284026},2071855503.2503288,2112558751.4323218,2138545046.4542227,2153697398.2351847,2173731943.0631962,2197410776.7804918,2203291139.8583798,2215441232.7161722,{"$f":"'101_106 PROJECTION'!N16","v":377834365.32617259},{"$f":"+AG53-U53","v":377834365.32617283},{"$f":"SUM(AJ46:AJ52)","v":2050814588.9838011},{"$f":"AG53","v":2215441232.7161722},{"$f":"IF($R53-$F53=0,AK53+$AX53/12,AK53+((G53-F53)/($R53-$F53))*$AX53)","v":2219475406.2160769},{"$f":"IF($R53-$F53=0,AL53+$AX53/12,AL53+((H53-G53)/($R53-$F53))*$AX53)","v":2223163055.002697},{"$f":"IF($R53-$F53=0,AM53+$AX53/12,AM53+((I53-H53)/($R53-$F53))*$AX53)","v":2293775315.2046704},{"$f":"IF($R53-$F53=0,AN53+$AX53/12,AN53+((J53-I53)/($R53-$F53))*$AX53)","v":2298057120.4273314},{"$f":"IF($R53-$F53=0,AO53+$AX53/12,AO53+((K53-J53)/($R53-$F53))*$AX53)","v":2362859059.5512404},{"$f":"IF($R53-$F53=0,AP53+$AX53/12,AP53+((L53-K53)/($R53-$F53))*$AX53)","v":2380087440.3278427},{"$f":"IF($R53-$F53=0,AQ53+$AX53/12,AQ53+((M53-L53)/($R53-$F53))*$AX53)","v":2391086606.3798656},{"$f":"IF($R53-$F53=0,AR53+$AX53/12,AR53+((N53-M53)/($R53-$F53))*$AX53)","v":2397500111.3899875},{"$f":"IF($R53-$F53=0,AS53+$AX53/12,AS53+((O53-N53)/($R53-$F53))*$AX53)","v":2405980092.285851},{"$f":"IF($R53-$F53=0,AT53+$AX53/12,AT53+((P53-O53)/($R53-$F53))*$AX53)","v":2416002583.9013453},{"$f":"IF($R53-$F53=0,AU53+$AX53/12,AU53+((Q53-P53)/($R53-$F53))*$AX53)","v":2418491553.1786261},{"$f":"IF($R53-$F53=0,AV53+$AX53/12,AV53+((R53-Q53)/($R53-$F53))*$AX53)","v":2423634298.1823955},{"$f":"'101_106 PROJECTION'!$T$16","v":208193065.46622351},{"$f":"+AW53-AK53","v":208193065.46622324},null,{"$f":"SUM(BA46:BA52)","v":2343834675.7762351}]
[39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X53-U53","v":71033483.609999895},null,null,null,null,null,null,null,null,{"$f":"AG53-U53","v":377834365.32617283},{"$f":"AH53-X54","v":306800881.7161727},null,null,{"$f":"+AG54","v":377834365.32617283}]
[40,null,"377","Compressor Station Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(remaining amount to spread out over April - December)"]
[41,null,null,null,"Wyoming",{"$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,{"$f":"((F56/2)+SUM(G56:Q56)+(R56/2))/12","v":0},0,0,0,0,{"$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",{"$f":"'Rate Base'!S55","v":15119834.439999999},{"$f":"'Rate Base'!T55","v":15119834.439999999},{"$f":"'Rate Base'!U55","v":15119834.439999999},{"$f":"'Rate Base'!V55","v":15497498.799999999},{"$f":"'Rate Base'!W55","v":15497498.799999999},{"$f":"'Rate Base'!X55","v":15497498.799999999},{"$f":"'Rate Base'!Y55","v":15486559.899999999},{"$f":"'Rate Base'!Z55","v":15486559.899999999},{"$f":"'Rate Base'!AA55","v":15486559.900000006},{"$f":"'Rate Base'!AB55","v":15395010.300000008},{"$f":"'Rate Base'!AC55","v":15395010.300000008},{"$f":"'Rate Base'!AD55","v":15372230.590000007},{"$f":"'Rate Base'!AE55","v":15321412.680000007},null,{"$f":"((F57/2)+SUM(G57:Q57)+(R57/2))/12","v":15381226.644166671},{"$f":"+R57","v":15321412.680000007},15186701.270000007,15150528.750000007,16163608.039999999,{"$f":"(X57/X58)*Y58","v":16163608.039999999},{"$f":"(Y57/Y58)*Z58","v":16163608.039999999},{"$f":"(Z57/Z58)*AA58","v":16100349.906527737},{"$f":"(AA57/AA58)*AB58","v":16100349.906527737},{"$f":"(AB57/AB58)*AC58","v":16100349.90652778},{"$f":"(AC57/AC58)*AD58","v":15570931.334630067},{"$f":"(AD57/AD58)*AE58","v":15570931.334630067},{"$f":"(AE57/AE58)*AF58","v":15439199.447910247},{"$f":"(AF57/AF58)*AG58","v":15145326.560000008},null,null,{"$f":"((U57/2)+SUM(V57:AF57)+(AG57/2))/12","v":15745294.633062808},{"$f":"AG57","v":15145326.560000008},{"$f":"(AK57/AK58)*AL58","v":15145326.560000008},{"$f":"(AL57/AL58)*AM58","v":15145326.560000008},{"$f":"(AM57/AM58)*AN58","v":15119483.31444696},{"$f":"(AN57/AN58)*AO58","v":15119483.31444696},{"$f":"(AO57/AO58)*AP58","v":15119483.31444696},{"$f":"(AP57/AP58)*AQ58","v":15120231.853914067},{"$f":"(AQ57/AQ58)*AR58","v":15120231.853914067},{"$f":"(AR57/AR58)*AS58","v":15120231.853914067},{"$f":"(AS57/AS58)*AT58","v":15126496.513870552},{"$f":"(AT57/AT58)*AU58","v":15126496.513870552},{"$f":"(AU57/AU58)*AV58","v":15128055.309726102},{"$f":"(AV57/AV58)*AW58","v":15131532.735360395},null,null,null,{"$f":"((AK57/2)+SUM(AL57:AV57)+(AW57/2))/12","v":15127439.717519203}]
[{"$f":"+A57+1","v":43},null,null,null,"Total",{"$f":"SUM(F56:F57)","v":15119834.439999999},15119834.439999999,15119834.439999999,15497498.799999999,15497498.799999999,15497498.799999999,15486559.899999999,15486559.899999999,15486559.900000006,15395010.300000008,15395010.300000008,15372230.590000007,15321412.680000007,null,{"$f":"SUM(T56:T57)","v":15381226.644166671},{"$f":"+R58","v":15321412.680000007},{"$f":"SUM(V56:V57)","v":15186701.270000007},{"$f":"SUM(W56:W57)","v":15150528.750000007},16163608.039999999,{"$f":"X58+((J58-I58)/($R58-$I58))*$AH59","v":16163608.039999999},{"$f":"Y58+((K58-J58)/($R58-$I58))*$AH59","v":16163608.039999999},{"$f":"Z58+((L58-K58)/($R58-$I58))*$AH59","v":16100349.906527737},{"$f":"AA58+((M58-L58)/($R58-$I58))*$AH59","v":16100349.906527737},{"$f":"AB58+((N58-M58)/($R58-$I58))*$AH59","v":16100349.90652778},{"$f":"AC58+((O58-N58)/($R58-$I58))*$AH59","v":15570931.334630067},{"$f":"AD58+((P58-O58)/($R58-$I58))*$AH59","v":15570931.334630067},{"$f":"AE58+((Q58-P58)/($R58-$I58))*$AH59","v":15439199.447910247},{"$f":"AF58+((R58-Q58)/($R58-$I58))*$AH59","v":15145326.560000008},{"$f":"'101_106 PROJECTION'!N17","v":-176086.12000000002},{"$f":"+AG58-U58","v":-176086.11999999918},{"$f":"SUM(AJ56:AJ57)","v":15745294.633062808},{"$f":"AG58","v":15145326.560000008},{"$f":"IF($R58-$F58=0,AK58+$AX58/12,AK58+((G58-F58)/($R58-$F58))*$AX58)","v":15145326.560000008},{"$f":"IF($R58-$F58=0,AL58+$AX58/12,AL58+((H58-G58)/($R58-$F58))*$AX58)","v":15145326.560000008},{"$f":"IF($R58-$F58=0,AM58+$AX58/12,AM58+((I58-H58)/($R58-$F58))*$AX58)","v":15119483.31444696},{"$f":"IF($R58-$F58=0,AN58+$AX58/12,AN58+((J58-I58)/($R58-$F58))*$AX58)","v":15119483.31444696},{"$f":"IF($R58-$F58=0,AO58+$AX58/12,AO58+((K58-J58)/($R58-$F58))*$AX58)","v":15119483.31444696},{"$f":"IF($R58-$F58=0,AP58+$AX58/12,AP58+((L58-K58)/($R58-$F58))*$AX58)","v":15120231.853914067},{"$f":"IF($R58-$F58=0,AQ58+$AX58/12,AQ58+((M58-L58)/($R58-$F58))*$AX58)","v":15120231.853914067},{"$f":"IF($R58-$F58=0,AR58+$AX58/12,AR58+((N58-M58)/($R58-$F58))*$AX58)","v":15120231.853914067},{"$f":"IF($R58-$F58=0,AS58+$AX58/12,AS58+((O58-N58)/($R58-$F58))*$AX58)","v":15126496.513870552},{"$f":"IF($R58-$F58=0,AT58+$AX58/12,AT58+((P58-O58)/($R58-$F58))*$AX58)","v":15126496.513870552},{"$f":"IF($R58-$F58=0,AU58+$AX58/12,AU58+((Q58-P58)/($R58-$F58))*$AX58)","v":15128055.309726102},{"$f":"IF($R58-$F58=0,AV58+$AX58/12,AV58+((R58-Q58)/($R58-$F58))*$AX58)","v":15131532.735360395},{"$f":"'101_106 PROJECTION'!$T$17","v":-13793.824639612387},{"$f":"+AW58-AK58","v":-13793.824639612809},null,{"$f":"SUM(BA56:BA57)","v":15127439.717519203}]
[44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X58-U58","v":842195.35999999195},null,null,null,null,null,null,null,null,{"$f":"AG58-U58","v":-176086.11999999918},{"$f":"AH58-X59","v":-1018281.4799999919},null,null,{"$f":"+AG59","v":-176086.11999999918}]
[45,null,"378","Measuring & Regulation Station Equip"]
[46,null,null,null,"Wyoming",{"$f":"'Rate Base'!S59","v":8010995.5199999996},{"$f":"'Rate Base'!T59","v":8010995.5199999996},{"$f":"'Rate Base'!U59","v":8010995.5199999996},{"$f":"'Rate Base'!V59","v":8010995.5199999996},{"$f":"'Rate Base'!W59","v":8010995.5199999996},{"$f":"'Rate Base'!X59","v":8010995.5199999996},{"$f":"'Rate Base'!Y59","v":8019464.0700000003},{"$f":"'Rate Base'!Z59","v":8019464.0700000003},{"$f":"'Rate Base'!AA59","v":8019464.0700000003},{"$f":"'Rate Base'!AB59","v":8019464.0700000003},{"$f":"'Rate Base'!AC59","v":8077759.8799999999},{"$f":"'Rate Base'!AD59","v":8077759.8799999999},{"$f":"'Rate Base'!AE59","v":8077759.8799999999},null,{"$f":"((F61/2)+SUM(G61:Q61)+(R61/2))/12","v":8027727.6116666654},{"$f":"+R61","v":8077759.8799999999},8077759.8799999999,8322595.5999999996,8322595.5999999996,{"$f":"(X61/X63)*Y63","v":8322618.0462245904},{"$f":"(Y61/Y63)*Z63","v":8508257.1231921259},{"$f":"(Z61/Z63)*AA63","v":8520811.5827539321},{"$f":"(AA61/AA63)*AB63","v":8542550.5868337322},{"$f":"(AB61/AB63)*AC63","v":8761816.5455718413},{"$f":"(AC61/AC63)*AD63","v":8793691.50919489},{"$f":"(AD61/AD63)*AE63","v":8975664.5026670974},{"$f":"(AE61/AE63)*AF63","v":9061655.8138782121},{"$f":"(AF61/AF63)*AG63","v":9482098.0383411516},null,null,{"$f":"((U61/2)+SUM(V61:AF61)+(AG61/2))/12","v":8582495.4791239165},{"$f":"AG61","v":9482098.0383411516},{"$f":"(AK61/AK63)*AL63","v":9585902.0662033446},{"$f":"(AL61/AL63)*AM63","v":9640080.3716087211},9805584.6727612093,9805606.9461523797,9989816.6229835171,10002274.414610408,10023846.030789426,10241423.666161312,10273053.196128396,10453625.017897215,10538954.205626668,10956159.071970765,null,null,null,{"$f":"((AK61/2)+SUM(AL61:AV61)+(AW61/2))/12","v":10048274.647173213}]
[47,null,null,null,"Utah",{"$f":"'Rate Base'!S60","v":112896861.33},{"$f":"'Rate Base'!T60","v":113237214},{"$f":"'Rate Base'!U60","v":113414853.84},{"$f":"'Rate Base'!V60","v":113957509.38000001},{"$f":"'Rate Base'!W60","v":113957582.41000001},{"$f":"'Rate Base'!X60","v":114561569.14000002},{"$f":"'Rate Base'!Y60","v":114593947.20000002},{"$f":"'Rate Base'!Z60","v":114664676.22},{"$f":"'Rate Base'!AA60","v":115378069.81999999},{"$f":"'Rate Base'!AB60","v":115481776.72999999},{"$f":"'Rate Base'!AC60","v":116015539.85000001},{"$f":"'Rate Base'!AD60","v":116295317.21000001},{"$f":"'Rate Base'!AE60","v":117663248.62},null,{"$f":"((F62/2)+SUM(G62:Q62)+(R62/2))/12","v":114736509.23125},{"$f":"+R62","v":117663248.62},119020599.62,119403530.43000001,119124043.83000001,{"$f":"(X62/X63)*Y63","v":119124365.11018357},{"$f":"(Y62/Y63)*Z63","v":121781478.1797218},{"$f":"(Z62/Z63)*AA63","v":121961174.28211354},{"$f":"(AA62/AA63)*AB63","v":122272331.78624874},{"$f":"(AB62/AB63)*AC63","v":125410757.45709901},{"$f":"(AC62/AC63)*AD63","v":125866994.27866364},{"$f":"(AD62/AD63)*AE63","v":128471633.49125011},{"$f":"(AE62/AE63)*AF63","v":129702455.36678517},{"$f":"(AF62/AF63)*AG63","v":135720382.99202099},null,null,{"$f":"((U62/2)+SUM(V62:AF62)+(AG62/2))/12","v":123235931.63650633},{"$f":"AG62","v":135720382.99202099},{"$f":"(AK62/AK63)*AL63","v":137206164.13039401},{"$f":"(AL62/AL63)*AM63","v":137981636.0069496},{"$f":"(AM62/AM63)*AN63","v":140350553.41830891},{"$f":"(AN62/AN63)*AO63","v":140350872.22467098},{"$f":"(AO62/AO63)*AP63","v":142987525.82066482},{"$f":"(AP62/AP63)*AQ63","v":143165838.28315991},{"$f":"(AQ62/AQ63)*AR63","v":143474599.90930369},{"$f":"(AR62/AR63)*AS63","v":146588860.05339485},{"$f":"(AS62/AS63)*AT63","v":147041583.90244514},{"$f":"(AT62/AT63)*AU63","v":149626167.68431863},{"$f":"(AU62/AU63)*AV63","v":150847512.36902994},{"$f":"(AV62/AV63)*AW63","v":156819102.62441415},null,null,null,{"$f":"((AK62/2)+SUM(AL62:AV62)+(AW62/2))/12","v":143824254.7175715}]
[48,null,null,null,"Total",{"$f":"SUM(F61:F62)","v":120907856.84999999},121248209.52,121425849.36,121968504.90000001,121968577.93000001,122572564.66000001,122613411.27000001,122684140.28999999,123397533.88999999,123501240.79999998,124093299.73,124373077.09,125741008.5,null,{"$f":"SUM(T61:T62)","v":122764236.84291667},{"$f":"+R63","v":125741008.5},{"$f":"SUM(V61:V62)","v":127098359.5},{"$f":"SUM(W61:W62)","v":127726126.03},127446639.43000001,{"$f":"X63+((J63-I63)/($R63-$I63))*$AH64","v":127446983.15640815},{"$f":"Y63+((K63-J63)/($R63-$I63))*$AH64","v":130289735.30291392},{"$f":"Z63+((L63-K63)/($R63-$I63))*$AH64","v":130481985.86486746},{"$f":"AA63+((M63-L63)/($R63-$I63))*$AH64","v":130814882.37308246},{"$f":"AB63+((N63-M63)/($R63-$I63))*$AH64","v":134172574.00267084},{"$f":"AC63+((O63-N63)/($R63-$I63))*$AH64","v":134660685.78785852},{"$f":"AD63+((P63-O63)/($R63-$I63))*$AH64","v":137447297.9939172},{"$f":"AE63+((Q63-P63)/($R63-$I63))*$AH64","v":138764111.18066338},{"$f":"AF63+((R63-Q63)/($R63-$I63))*$AH64","v":145202481.03036213},{"$f":"'101_106 PROJECTION'!N18","v":19461472.530362129},{"$f":"+AG63-U63","v":19461472.530362129},{"$f":"SUM(AJ61:AJ62)","v":131818427.11563025},{"$f":"AG63","v":145202481.03036213},{"$f":"IF($R63-$F63=0,AK63+$AX63/12,AK63+((G63-F63)/($R63-$F63))*$AX63)","v":146792066.19659734},{"$f":"IF($R63-$F63=0,AL63+$AX63/12,AL63+((H63-G63)/($R63-$F63))*$AX63)","v":147621716.37855831},{"$f":"IF($R63-$F63=0,AM63+$AX63/12,AM63+((I63-H63)/($R63-$F63))*$AX63)","v":150156138.09107012},{"$f":"IF($R63-$F63=0,AN63+$AX63/12,AN63+((J63-I63)/($R63-$F63))*$AX63)","v":150156479.17082334},{"$f":"IF($R63-$F63=0,AO63+$AX63/12,AO63+((K63-J63)/($R63-$F63))*$AX63)","v":152977342.44364831},{"$f":"IF($R63-$F63=0,AP63+$AX63/12,AP63+((L63-K63)/($R63-$F63))*$AX63)","v":153168112.6977703},{"$f":"IF($R63-$F63=0,AQ63+$AX63/12,AQ63+((M63-L63)/($R63-$F63))*$AX63)","v":153498445.9400931},{"$f":"IF($R63-$F63=0,AR63+$AX63/12,AR63+((N63-M63)/($R63-$F63))*$AX63)","v":156830283.71955615},{"$f":"IF($R63-$F63=0,AS63+$AX63/12,AS63+((O63-N63)/($R63-$F63))*$AX63)","v":157314637.09857354},{"$f":"IF($R63-$F63=0,AT63+$AX63/12,AT63+((P63-O63)/($R63-$F63))*$AX63)","v":160079792.70221585},{"$f":"IF($R63-$F63=0,AU63+$AX63/12,AU63+((Q63-P63)/($R63-$F63))*$AX63)","v":161386466.57465661},{"$f":"IF($R63-$F63=0,AV63+$AX63/12,AV63+((R63-Q63)/($R63-$F63))*$AX63)","v":167775261.69638491},{"$f":"'101_106 PROJECTION'!$T$18","v":22572780.666022733},{"$f":"+AW63-AK63","v":22572780.666022778},null,{"$f":"SUM(BA61:BA62)","v":153872529.36474472}]
[49,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R64","v":0},null,null,{"$f":"X63-U63","v":1705630.9300000072},null,null,null,null,null,null,null,null,{"$f":"AG63-U63","v":19461472.530362129},{"$f":"AH63-X64","v":17755841.600362122},null,null,{"$f":"+AG64","v":19461472.530362129}]
[50,null,"380","Services"]
[51,null,null,null,"Wyoming",{"$f":"'Rate Base'!S64","v":20623842.300000001},{"$f":"'Rate Base'!T64","v":20623842.300000001},{"$f":"'Rate Base'!U64","v":21011186.199999999},{"$f":"'Rate Base'!V64","v":21011186.199999999},{"$f":"'Rate Base'!W64","v":21011186.199999999},{"$f":"'Rate Base'!X64","v":21109610.66},{"$f":"'Rate Base'!Y64","v":21109610.66},{"$f":"'Rate Base'!Z64","v":21109610.66},{"$f":"'Rate Base'!AA64","v":21109610.66},{"$f":"'Rate Base'!AB64","v":21109340.460000001},{"$f":"'Rate Base'!AC64","v":21109340.460000001},{"$f":"'Rate Base'!AD64","v":21109324.75},{"$f":"'Rate Base'!AE64","v":21341745.719999999},null,{"$f":"((F66/2)+SUM(G66:Q66)+(R66/2))/12","v":21033886.935000002},{"$f":"+R66","v":21341745.719999999},21341745.719999999,21341745.719999999,21341745.719999999,{"$f":"(X66/X68)*Y68","v":21847463.98297029},{"$f":"(Y66/Y68)*Z68","v":22463751.120441232},{"$f":"(Z66/Z68)*AA68","v":22463751.120441232},{"$f":"(AA66/AA68)*AB68","v":22463751.120441232},{"$f":"(AB66/AB68)*AC68","v":22463751.120441232},{"$f":"(AC66/AC68)*AD68","v":22463751.120441232},{"$f":"(AD66/AD68)*AE68","v":22463751.120441232},{"$f":"(AE66/AE68)*AF68","v":22463751.120441232},{"$f":"(AF66/AF68)*AG68","v":23919060.647052485},null,null,{"$f":"((U66/2)+SUM(V66:AF66)+(AG66/2))/12","v":22145780.180798762},{"$f":"AG66","v":23919060.647052485},{"$f":"(AK66/AK68)*AL68","v":23967616.755192257},{"$f":"(AL66/AL68)*AM68","v":24396381.865935061},24396381.865935061,24487709.990287792,24599005.848968778,24599005.848968778,24599005.848968778,24599005.848968778,24599005.848968778,24599005.848968778,24599005.848968778,24861821.529457413,null,null,null,{"$f":"((AK66/2)+SUM(AL66:AV66)+(AW66/2))/12","v":24485964.375698883}]
[52,null,null,null,"Utah",{"$f":"'Rate Base'!S65","v":420177779.37000006},{"$f":"'Rate Base'!T65","v":420220719.95000005},{"$f":"'Rate Base'!U65","v":420212554.35000002},{"$f":"'Rate Base'!V65","v":420212554.35000002},{"$f":"'Rate Base'!W65","v":420293320.35000002},{"$f":"'Rate Base'!X65","v":420293320.34999996},{"$f":"'Rate Base'!Y65","v":420293320.34999996},{"$f":"'Rate Base'!Z65","v":420293320.34999996},{"$f":"'Rate Base'!AA65","v":420293320.34999996},{"$f":"'Rate Base'!AB65","v":420293590.55000001},{"$f":"'Rate Base'!AC65","v":420293590.55000001},{"$f":"'Rate Base'!AD65","v":420293606.25999999},{"$f":"'Rate Base'!AE65","v":420293606.25999999},null,{"$f":"((F67/2)+SUM(G67:Q67)+(R67/2))/12","v":420269075.88125008},{"$f":"+R67","v":420293606.25999999},420293606.25999999,420293606.25999999,420248267.95000005,{"$f":"(X67/X68)*Y68","v":430206554.7214886},{"$f":"(Y67/Y68)*Z68","v":442342094.40413582},{"$f":"(Z67/Z68)*AA68","v":442342094.40413582},{"$f":"(AA67/AA68)*AB68","v":442342094.40413582},{"$f":"(AB67/AB68)*AC68","v":442342094.40413582},{"$f":"(AC67/AC68)*AD68","v":442342094.40413582},{"$f":"(AD67/AD68)*AE68","v":442342094.40413582},{"$f":"(AE67/AE68)*AF68","v":442342094.40413582},{"$f":"(AF67/AF68)*AG68","v":470999136.61209232},null,null,{"$f":"((U67/2)+SUM(V67:AF67)+(AG67/2))/12","v":436090255.62137383},{"$f":"AG67","v":470999136.61209232},{"$f":"(AK67/AK68)*AL68","v":471955273.03185153},{"$f":"(AL67/AL68)*AM68","v":480398246.60632312},{"$f":"(AM67/AM68)*AN68","v":480398246.60632312},{"$f":"(AN67/AN68)*AO68","v":482196622.73627532},{"$f":"(AO67/AO68)*AP68","v":484388190.96383888},{"$f":"(AP67/AP68)*AQ68","v":484388190.96383888},{"$f":"(AQ67/AQ68)*AR68","v":484388190.96383888},{"$f":"(AR67/AR68)*AS68","v":484388190.96383888},{"$f":"(AS67/AS68)*AT68","v":484388190.96383888},{"$f":"(AT67/AT68)*AU68","v":484388190.96383888},{"$f":"(AU67/AU68)*AV68","v":484388190.96383888},{"$f":"(AV67/AV68)*AW68","v":489563392.46630758},null,null,null,{"$f":"((AK67/2)+SUM(AL67:AV67)+(AW67/2))/12","v":482162249.18890375}]
[53,null,null,null,"Total",{"$f":"SUM(F66:F67)","v":440801621.67000008},440844562.25000006,441223740.55000001,441223740.55000001,441304506.55000001,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441402931.00999999,441635351.98000002,null,{"$f":"SUM(T66:T67)","v":441302962.81625009},{"$f":"+R68","v":441635351.98000002},{"$f":"SUM(V66:V67)","v":441635351.98000002},{"$f":"SUM(W66:W67)","v":441635351.98000002},441590013.67000008,{"$f":"X68+((J68-I68)/($R68-$I68))*$AH69","v":452054018.70445889},{"$f":"Y68+((K68-J68)/($R68-$I68))*$AH69","v":464805845.52457708},{"$f":"Z68+((L68-K68)/($R68-$I68))*$AH69","v":464805845.52457708},{"$f":"AA68+((M68-L68)/($R68-$I68))*$AH69","v":464805845.52457708},{"$f":"AB68+((N68-M68)/($R68-$I68))*$AH69","v":464805845.52457708},{"$f":"AC68+((O68-N68)/($R68-$I68))*$AH69","v":464805845.52457708},{"$f":"AD68+((P68-O68)/($R68-$I68))*$AH69","v":464805845.52457708},{"$f":"AE68+((Q68-P68)/($R68-$I68))*$AH69","v":464805845.52457708},{"$f":"AF68+((R68-Q68)/($R68-$I68))*$AH69","v":494918197.25914484},{"$f":"'101_106 PROJECTION'!N19","v":53282845.279144824},{"$f":"+AG68-U68","v":53282845.279144824},{"$f":"SUM(AJ66:AJ67)","v":458236035.8021726},{"$f":"AG68","v":494918197.25914484},{"$f":"IF($R68-$F68=0,AK68+$AX68/12,AK68+((G68-F68)/($R68-$F68))*$AX68)","v":495922889.78704381},{"$f":"IF($R68-$F68=0,AL68+$AX68/12,AL68+((H68-G68)/($R68-$F68))*$AX68)","v":504794628.47225821},{"$f":"IF($R68-$F68=0,AM68+$AX68/12,AM68+((I68-H68)/($R68-$F68))*$AX68)","v":504794628.47225821},{"$f":"IF($R68-$F68=0,AN68+$AX68/12,AN68+((J68-I68)/($R68-$F68))*$AX68)","v":506684332.72656316},{"$f":"IF($R68-$F68=0,AO68+$AX68/12,AO68+((K68-J68)/($R68-$F68))*$AX68)","v":508987196.81280768},{"$f":"IF($R68-$F68=0,AP68+$AX68/12,AP68+((L68-K68)/($R68-$F68))*$AX68)","v":508987196.81280768},{"$f":"IF($R68-$F68=0,AQ68+$AX68/12,AQ68+((M68-L68)/($R68-$F68))*$AX68)","v":508987196.81280768},{"$f":"IF($R68-$F68=0,AR68+$AX68/12,AR68+((N68-M68)/($R68-$F68))*$AX68)","v":508987196.81280768},{"$f":"IF($R68-$F68=0,AS68+$AX68/12,AS68+((O68-N68)/($R68-$F68))*$AX68)","v":508987196.81280768},{"$f":"IF($R68-$F68=0,AT68+$AX68/12,AT68+((P68-O68)/($R68-$F68))*$AX68)","v":508987196.81280768},{"$f":"IF($R68-$F68=0,AU68+$AX68/12,AU68+((Q68-P68)/($R68-$F68))*$AX68)","v":508987196.81280768},{"$f":"IF($R68-$F68=0,AV68+$AX68/12,AV68+((R68-Q68)/($R68-$F68))*$AX68)","v":514425213.99576503},{"$f":"'101_106 PROJECTION'!$T$19","v":19507016.736620218},{"$f":"+AW68-AK68","v":19507016.736620188},null,{"$f":"SUM(BA66:BA67)","v":506648213.56460261}]
[54,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R69","v":0},null,null,{"$f":"X68-U68","v":-45338.30999994278},null,null,null,null,null,null,null,null,{"$f":"AG68-U68","v":53282845.279144824},{"$f":"AH68-X69","v":53328183.589144766},null,null,{"$f":"AG69","v":53282845.279144824}]
[55,null,"381...2","Meters & Meter Installation"]
[56,null,null,null,"Wyoming",{"$f":"'Rate Base'!S69","v":10403997.109999999},{"$f":"'Rate Base'!T69","v":10403997.109999999},{"$f":"'Rate Base'!U69","v":10398726.050000001},{"$f":"'Rate Base'!V69","v":10394196.899999999},{"$f":"'Rate Base'!W69","v":10387857.859999999},{"$f":"'Rate Base'!X69","v":10387857.859999999},{"$f":"'Rate Base'!Y69","v":10564172.219999999},{"$f":"'Rate Base'!Z69","v":10564172.219999999},{"$f":"'Rate Base'!AA69","v":10563353.1},{"$f":"'Rate Base'!AB69","v":10563353.1},{"$f":"'Rate Base'!AC69","v":10563353.1},{"$f":"'Rate Base'!AD69","v":10563353.1},{"$f":"'Rate Base'!AE69","v":10427173.300000001},null,{"$f":"((F71/2)+SUM(G71:Q71)+(R71/2))/12","v":10480831.485416666},{"$f":"+R71","v":10427173.300000001},10427173.300000001,10425125.51,10422039.49,{"$f":"(X71/X73)*Y73","v":10430686.193619905},{"$f":"(Y71/Y73)*Z73","v":10435311.991760043},{"$f":"(Z71/Z73)*AA73","v":11837940.071676439},{"$f":"(AA71/AA73)*AB73","v":11847554.157366775},{"$f":"(AB71/AB73)*AC73","v":11857227.738202831},{"$f":"(AC71/AC73)*AD73","v":12636087.081498979},{"$f":"(AD71/AD73)*AE73","v":12636087.081498979},{"$f":"(AE71/AE73)*AF73","v":12652127.304524194},{"$f":"(AF71/AF73)*AG73","v":13346840.963300819},null,null,{"$f":"((U71/2)+SUM(V71:AF71)+(AG71/2))/12","v":11457863.920983216},{"$f":"AG71","v":13346840.963300819},{"$f":"(AK71/AK73)*AL73","v":13344333.728197033},{"$f":"(AL71/AL73)*AM73","v":13340477.46149772},13338826.753450653,13341019.847740809,13342193.105427727,13697946.669849079,13700385.124705331,13702838.66952767,13900383.54370201,13900383.54370201,13904451.88269867,14080654.586680409,null,null,null,{"$f":"((AK71/2)+SUM(AL71:AV71)+(AW71/2))/12","v":13602249.008790776}]
[57,null,null,null,"Utah",{"$f":"'Rate Base'!S70","v":364641977.29957306},{"$f":"'Rate Base'!T70","v":364705030.49957305},{"$f":"'Rate Base'!U70","v":364807280.87957305},{"$f":"'Rate Base'!V70","v":364853322.85957307},{"$f":"'Rate Base'!W70","v":364804508.86957306},{"$f":"'Rate Base'!X70","v":364775003.19957304},{"$f":"'Rate Base'!Y70","v":355652020.60957301},{"$f":"'Rate Base'!Z70","v":355590697.12957299},{"$f":"'Rate Base'!AA70","v":355529813.27957296},{"$f":"'Rate Base'!AB70","v":350561856.16957295},{"$f":"'Rate Base'!AC70","v":350561856.16957295},{"$f":"'Rate Base'!AD70","v":350459543.54957294},{"$f":"'Rate Base'!AE70","v":346164489.78957295},null,{"$f":"((F72/2)+SUM(G72:Q72)+(R72/2))/12","v":358142013.89665633},{"$f":"+R72","v":346164489.78957295},346111776.70957297,346061401.66957301,346041405.58957297,{"$f":"(X72/X73)*Y73","v":346328500.78598046},{"$f":"(Y72/Y73)*Z73","v":346482090.46407789},{"$f":"(Z72/Z73)*AA73","v":393053339.0915069},{"$f":"(AA72/AA73)*AB73","v":393372554.12892205},{"$f":"(AB72/AB73)*AC73","v":393693744.57468891},{"$f":"(AC72/AC73)*AD73","v":419554093.90164882},{"$f":"(AD72/AD73)*AE73","v":419554093.90164882},{"$f":"(AE72/AE73)*AF73","v":420086675.00796127},{"$f":"(AF72/AF73)*AG73","v":443153147.86061198},null,null,{"$f":"((U72/2)+SUM(V72:AF72)+(AG72/2))/12","v":380416541.22085398},{"$f":"AG72","v":443153147.86061198},{"$f":"(AK72/AK73)*AL73","v":443069900.51154083},{"$f":"(AL72/AL73)*AM73","v":442941861.46983129},{"$f":"(AM72/AM73)*AN73","v":442887053.25946385},{"$f":"(AN72/AN73)*AO73","v":442959870.23847109},{"$f":"(AO72/AO73)*AP73","v":442998825.7365278},{"$f":"(AP72/AP73)*AQ73","v":454810857.68996513},{"$f":"(AQ72/AQ73)*AR73","v":454891821.33884925},{"$f":"(AR72/AR73)*AS73","v":454973286.01760179},{"$f":"(AS72/AS73)*AT73","v":461532338.68592978},{"$f":"(AT72/AT73)*AU73","v":461532338.68592978},{"$f":"(AU72/AU73)*AV73","v":461667419.1321485},{"$f":"(AV72/AV73)*AW73","v":467517850.94187522},null,null,null,{"$f":"((AK72/2)+SUM(AL72:AV72)+(AW72/2))/12","v":451633422.68062526}]
[58,null,null,null,"Total",{"$f":"SUM(F71:F72)","v":375045974.40957308},375109027.60957307,375206006.92957306,375247519.75957304,375192366.72957307,375162861.05957305,366216192.82957304,366154869.34957302,366093166.37957299,361125209.26957297,361125209.26957297,361022896.64957297,356591663.08957297,null,{"$f":"SUM(T71:T72)","v":368622845.38207299},{"$f":"+R73","v":356591663.08957297},{"$f":"SUM(V71:V72)","v":356538950.00957298},{"$f":"SUM(W71:W72)","v":356486527.179573},{"$f":"SUM(X71:X72)","v":356463445.07957298},{"$f":"X73+((J73-I73)/($R73-$I73))*$AH74","v":356759186.97960037},{"$f":"Y73+((K73-J73)/($R73-$I73))*$AH74","v":356917402.45583791},{"$f":"Z73+((L73-K73)/($R73-$I73))*$AH74","v":404891279.16318327},{"$f":"AA73+((M73-L73)/($R73-$I73))*$AH74","v":405220108.28628874},{"$f":"AB73+((N73-M73)/($R73-$I73))*$AH74","v":405550972.31289166},{"$f":"AC73+((O73-N73)/($R73-$I73))*$AH74","v":432190180.98314768},{"$f":"AD73+((P73-O73)/($R73-$I73))*$AH74","v":432190180.98314768},{"$f":"AE73+((Q73-P73)/($R73-$I73))*$AH74","v":432738802.31248534},{"$f":"AF73+((R73-Q73)/($R73-$I73))*$AH74","v":456499988.82391262},{"$f":"'101_106 PROJECTION'!N20","v":99908325.73433964},{"$f":"+AG73-U73","v":99908325.734339654},{"$f":"SUM(AJ71:AJ72)","v":391874405.14183718},{"$f":"AG73","v":456499988.82391262},{"$f":"IF($R73-$F73=0,AK73+$AX73/12,AK73+((G73-F73)/($R73-$F73))*$AX73)","v":456414234.23973769},{"$f":"IF($R73-$F73=0,AL73+$AX73/12,AL73+((H73-G73)/($R73-$F73))*$AX73)","v":456282338.93132883},{"$f":"IF($R73-$F73=0,AM73+$AX73/12,AM73+((I73-H73)/($R73-$F73))*$AX73)","v":456225880.01291436},{"$f":"IF($R73-$F73=0,AN73+$AX73/12,AN73+((J73-I73)/($R73-$F73))*$AX73)","v":456300890.08621174},{"$f":"IF($R73-$F73=0,AO73+$AX73/12,AO73+((K73-J73)/($R73-$F73))*$AX73)","v":456341018.84195536},{"$f":"IF($R73-$F73=0,AP73+$AX73/12,AP73+((L73-K73)/($R73-$F73))*$AX73)","v":468508804.35981405},{"$f":"IF($R73-$F73=0,AQ73+$AX73/12,AQ73+((M73-L73)/($R73-$F73))*$AX73)","v":468592206.46355438},{"$f":"IF($R73-$F73=0,AR73+$AX73/12,AR73+((N73-M73)/($R73-$F73))*$AX73)","v":468676124.68712926},{"$f":"IF($R73-$F73=0,AS73+$AX73/12,AS73+((O73-N73)/($R73-$F73))*$AX73)","v":475432722.22963154},{"$f":"IF($R73-$F73=0,AT73+$AX73/12,AT73+((P73-O73)/($R73-$F73))*$AX73)","v":475432722.22963154},{"$f":"IF($R73-$F73=0,AU73+$AX73/12,AU73+((Q73-P73)/($R73-$F73))*$AX73)","v":475571871.01484698},{"$f":"IF($R73-$F73=0,AV73+$AX73/12,AV73+((R73-Q73)/($R73-$F73))*$AX73)","v":481598505.52855545},{"$f":"'101_106 PROJECTION'!$T$20","v":25098516.704642873},{"$f":"+AW73-AK73","v":25098516.704642832},null,{"$f":"SUM(BA71:BA72)","v":465235671.68941605}]
[59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X73-U73","v":-128218.00999999046},null,null,null,null,null,null,null,null,{"$f":"AG73-U73","v":99908325.734339654},{"$f":"AH73-X74","v":100036543.74433963},null,null,{"$f":"AG74","v":99908325.734339654}]
[60,null,"383...4","House Regulators & Reg Installations"]
[61,null,null,null,"Wyoming",{"$f":"'Rate Base'!S74","v":440052.27},{"$f":"'Rate Base'!T74","v":440052.27},{"$f":"'Rate Base'!U74","v":440052.27},{"$f":"'Rate Base'!V74","v":440052.27},{"$f":"'Rate Base'!W74","v":440052.27},{"$f":"'Rate Base'!X74","v":440052.27},{"$f":"'Rate Base'!Y74","v":440052.27},{"$f":"'Rate Base'!Z74","v":440052.27},{"$f":"'Rate Base'!AA74","v":440052.27},{"$f":"'Rate Base'!AB74","v":440052.27},{"$f":"'Rate Base'!AC74","v":440052.27},{"$f":"'Rate Base'!AD74","v":440052.27},{"$f":"'Rate Base'!AE74","v":440052.27},null,{"$f":"((F76/2)+SUM(G76:Q76)+(R76/2))/12","v":440052.27},{"$f":"+R76","v":440052.27},440052.27,440052.27,440052.27,{"$f":"(X76/X78)*Y78","v":440094.03341534385},{"$f":"(Y76/Y78)*Z78","v":440135.79683068761},{"$f":"(Z76/Z78)*AA78","v":440177.56024603138},{"$f":"(AA76/AA78)*AB78","v":440219.32366137521},{"$f":"(AB76/AB78)*AC78","v":440261.08707671898},{"$f":"(AC76/AC78)*AD78","v":440302.8504920628},{"$f":"(AD76/AD78)*AE78","v":440344.61390740657},{"$f":"(AE76/AE78)*AF78","v":440386.3773227504},{"$f":"(AF76/AF78)*AG78","v":440428.14073809423},null,null,{"$f":"((U76/2)+SUM(V76:AF76)+(AG76/2))/12","v":440193.22152678529},{"$f":"AG76","v":440428.14073809423},{"$f":"(AK76/AK78)*AL78","v":440428.14073809423},{"$f":"(AL76/AL78)*AM78","v":440428.14073809423},440428.14073809423,440428.14073809423,440428.14073809423,440428.14073809423,440428.14073809423,440428.14073809423,440428.14073809423,440428.14073809423,440428.14073809423,440428.14073809423,null,null,null,{"$f":"((AK76/2)+SUM(AL76:AV76)+(AW76/2))/12","v":440428.14073809423}]
[62,null,null,null,"Utah",{"$f":"'Rate Base'!S75","v":14208303.550000001},{"$f":"'Rate Base'!T75","v":14208303.550000001},{"$f":"'Rate Base'!U75","v":14208303.550000001},{"$f":"'Rate Base'!V75","v":14208303.550000001},{"$f":"'Rate Base'!W75","v":14208303.550000001},{"$f":"'Rate Base'!X75","v":14208303.550000001},{"$f":"'Rate Base'!Y75","v":14208303.550000001},{"$f":"'Rate Base'!Z75","v":14208303.550000001},{"$f":"'Rate Base'!AA75","v":14208303.550000001},{"$f":"'Rate Base'!AB75","v":14208303.550000001},{"$f":"'Rate Base'!AC75","v":14208303.550000001},{"$f":"'Rate Base'!AD75","v":14208303.550000001},{"$f":"'Rate Base'!AE75","v":14208303.550000001},null,{"$f":"((F77/2)+SUM(G77:Q77)+(R77/2))/12","v":14208303.550000003},14208303.550000001,14208303.550000001,14227918.720000001,14227918.720000001,{"$f":"(X77/X78)*Y78","v":14229269.028859857},{"$f":"(Y77/Y78)*Z78","v":14230619.337719714},{"$f":"(Z77/Z78)*AA78","v":14231969.646579571},{"$f":"(AA77/AA78)*AB78","v":14233319.955439428},{"$f":"(AB77/AB78)*AC78","v":14234670.264299285},{"$f":"(AC77/AC78)*AD78","v":14236020.573159141},{"$f":"(AD77/AD78)*AE78","v":14237370.882019},{"$f":"(AE77/AE78)*AF78","v":14238721.190878859},{"$f":"(AF77/AF78)*AG78","v":14240071.499738717},null,null,{"$f":"((U77/2)+SUM(V77:AF77)+(AG77/2))/12","v":14230024.116152018},{"$f":"AG77","v":14240071.499738717},{"$f":"(AK77/AK78)*AL78","v":14240071.499738717},{"$f":"(AL77/AL78)*AM78","v":14240071.499738717},{"$f":"(AM77/AM78)*AN78","v":14240071.499738717},{"$f":"(AN77/AN78)*AO78","v":14240071.499738717},{"$f":"(AO77/AO78)*AP78","v":14240071.499738717},{"$f":"(AP77/AP78)*AQ78","v":14240071.499738717},{"$f":"(AQ77/AQ78)*AR78","v":14240071.499738717},{"$f":"(AR77/AR78)*AS78","v":14240071.499738717},{"$f":"(AS77/AS78)*AT78","v":14240071.499738717},{"$f":"(AT77/AT78)*AU78","v":14240071.499738717},{"$f":"(AU77/AU78)*AV78","v":14240071.499738717},{"$f":"(AV77/AV78)*AW78","v":14240071.499738717},null,null,null,{"$f":"((AK77/2)+SUM(AL77:AV77)+(AW77/2))/12","v":14240071.499738717}]
[63,null,null,null,"Total",{"$f":"SUM(F76:F77)","v":14648355.82},14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,14648355.82,null,{"$f":"SUM(T76:T77)","v":14648355.820000002},14648355.82,{"$f":"SUM(V76:V77)","v":14648355.82},{"$f":"SUM(W76:W77)","v":14667970.99},{"$f":"SUM(X76:X77)","v":14667970.99},{"$f":"X78+$AH$79/9","v":14669363.062275201},14670755.134550402,14672147.206825603,14673539.279100804,14674931.351376005,14676323.423651205,14677715.495926406,14679107.568201607,14680499.640476808,{"$f":"+'101_106 PROJECTION'!N21","v":32143.820476806395},{"$f":"+AG78-U78","v":32143.820476807654},{"$f":"SUM(AJ76:AJ77)","v":14670217.337678803},{"$f":"AG78","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AK78+$AX78/12,AK78+((G78-F78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AL78+$AX78/12,AL78+((H78-G78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AM78+$AX78/12,AM78+((I78-H78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AN78+$AX78/12,AN78+((J78-I78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AO78+$AX78/12,AO78+((K78-J78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AP78+$AX78/12,AP78+((L78-K78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AQ78+$AX78/12,AQ78+((M78-L78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AR78+$AX78/12,AR78+((N78-M78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AS78+$AX78/12,AS78+((O78-N78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AT78+$AX78/12,AT78+((P78-O78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AU78+$AX78/12,AU78+((Q78-P78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"IF($R78-$F78=0,AV78+$AX78/12,AV78+((R78-Q78)/($R78-$F78))*$AX78)","v":14680499.640476808},{"$f":"'101_106 PROJECTION'!$T$21","v":0},{"$f":"+AW78-AK78","v":0},null,{"$f":"SUM(BA76:BA77)","v":14680499.640476812}]
[64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X78-U78","v":19615.169999999925},null,null,null,null,null,null,null,null,{"$f":"AG78-U78","v":32143.820476807654},{"$f":"AH78-X79","v":12528.65047680647},null,null,{"$f":"AG79","v":32143.820476807654}]
[65,null,"387","Other Equipment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AG80","v":0}]
[{"$f":"+A80+1","v":66},null,null,null,"Wyoming",{"$f":"'Rate Base'!S79","v":202488.79},{"$f":"'Rate Base'!T79","v":202488.79},{"$f":"'Rate Base'!U79","v":202488.79},{"$f":"'Rate Base'!V79","v":202488.79},{"$f":"'Rate Base'!W79","v":202488.79},{"$f":"'Rate Base'!X79","v":202488.79},{"$f":"'Rate Base'!Y79","v":202488.79},{"$f":"'Rate Base'!Z79","v":202488.79},{"$f":"'Rate Base'!AA79","v":202488.79},{"$f":"'Rate Base'!AB79","v":202488.79},{"$f":"'Rate Base'!AC79","v":202488.79},{"$f":"'Rate Base'!AD79","v":202488.79},{"$f":"'Rate Base'!AE79","v":202488.79},null,{"$f":"((F81/2)+SUM(G81:Q81)+(R81/2))/12","v":202488.79},202488.79,202488.79,202488.79,202488.79,{"$f":"(X81/X83)*Y83","v":192424.89692682054},{"$f":"(Y81/Y83)*Z83","v":182361.00385364104},{"$f":"(Z81/Z83)*AA83","v":172297.11078046155},{"$f":"(AA81/AA83)*AB83","v":162233.21770728205},{"$f":"(AB81/AB83)*AC83","v":152169.32463410255},{"$f":"(AC81/AC83)*AD83","v":142105.43156092305},{"$f":"(AD81/AD83)*AE83","v":132041.53848774356},{"$f":"(AE81/AE83)*AF83","v":121977.64541456407},{"$f":"(AF81/AF83)*AG83","v":111913.75234138459},null,null,{"$f":"((U81/2)+SUM(V81:AF81)+(AG81/2))/12","v":168523.15087801922},{"$f":"AG81","v":111913.75234138459},{"$f":"(AK81/AK83)*AL83","v":111913.75234138459},{"$f":"(AL81/AL83)*AM83","v":111913.75234138459},111913.75234138459,111913.75234138459,111913.75234138459,111913.75234138459,111913.75234138459,111913.75234138459,111913.75234138459,111913.75234138459,111913.75234138459,111913.75234138459,null,null,null,{"$f":"((AK81/2)+SUM(AL81:AV81)+(AW81/2))/12","v":111913.75234138455}]
[67,null,null,null,"Utah",{"$f":"'Rate Base'!S80","v":2162825.6600000006},{"$f":"'Rate Base'!T80","v":2162825.6600000006},{"$f":"'Rate Base'!U80","v":2175511.9800000004},{"$f":"'Rate Base'!V80","v":3069064.2100000004},{"$f":"'Rate Base'!W80","v":3069064.2100000004},{"$f":"'Rate Base'!X80","v":3069064.2100000004},{"$f":"'Rate Base'!Y80","v":3069064.2100000004},{"$f":"'Rate Base'!Z80","v":3069064.2100000004},{"$f":"'Rate Base'!AA80","v":3069064.2100000004},{"$f":"'Rate Base'!AB80","v":3069064.2100000004},{"$f":"'Rate Base'!AC80","v":3069064.2100000004},{"$f":"'Rate Base'!AD80","v":3069064.2100000004},{"$f":"'Rate Base'!AE80","v":3069064.2100000004},null,{"$f":"((F82/2)+SUM(G82:Q82)+(R82/2))/12","v":2881321.7054166677},3069064.2100000004,3069064.2100000004,3069064.2100000004,3069064.2100000004,{"$f":"(X82/X83)*Y83","v":2916528.6842350336},{"$f":"(Y82/Y83)*Z83","v":2763993.1584700658},{"$f":"(Z82/Z83)*AA83","v":2611457.6327050985},{"$f":"(AA82/AA83)*AB83","v":2458922.1069401312},{"$f":"(AB82/AB83)*AC83","v":2306386.5811751639},{"$f":"(AC82/AC83)*AD83","v":2153851.0554101961},{"$f":"(AD82/AD83)*AE83","v":2001315.5296452285},{"$f":"(AE82/AE83)*AF83","v":1848780.003880261},{"$f":"(AF82/AF83)*AG83","v":1696244.4781152937},null,null,{"$f":"((U82/2)+SUM(V82:AF82)+(AG82/2))/12","v":2554256.8105432354},{"$f":"AG82","v":1696244.4781152937},{"$f":"(AK82/AK83)*AL83","v":1696244.4781152937},{"$f":"(AL82/AL83)*AM83","v":1696244.4781152937},{"$f":"(AM82/AM83)*AN83","v":1696244.4781152937},{"$f":"(AN82/AN83)*AO83","v":1696244.4781152937},{"$f":"(AO82/AO83)*AP83","v":1696244.4781152937},{"$f":"(AP82/AP83)*AQ83","v":1696244.4781152937},{"$f":"(AQ82/AQ83)*AR83","v":1696244.4781152937},{"$f":"(AR82/AR83)*AS83","v":1696244.4781152937},{"$f":"(AS82/AS83)*AT83","v":1696244.4781152937},{"$f":"(AT82/AT83)*AU83","v":1696244.4781152937},{"$f":"(AU82/AU83)*AV83","v":1696244.4781152937},{"$f":"(AV82/AV83)*AW83","v":1696244.4781152937},null,null,null,{"$f":"((AK82/2)+SUM(AL82:AV82)+(AW82/2))/12","v":1696244.4781152934}]
[68,null,null,null,"Total",{"$f":"SUM(F81:F82)","v":2365314.4500000007},2365314.4500000007,2378000.7700000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,3271553.0000000005,null,{"$f":"SUM(T81:T82)","v":3083810.4954166678},3271553.0000000005,{"$f":"SUM(V81:V82)","v":3271553.0000000005},{"$f":"SUM(W81:W82)","v":3271553.0000000005},{"$f":"SUM(X81:X82)","v":3271553.0000000005},{"$f":"X83+$AH$83/9","v":3108953.5811618539},{"$f":"Y83+$AH$83/9","v":2946354.1623237068},2783754.7434855597,2621155.3246474126,2458555.9058092656,2295956.4869711185,2133357.0681329714,1970757.6492948246,1808158.2304566777,{"$f":"'101_106 PROJECTION'!N22","v":-1463394.7695433216},{"$f":"+AG83-U83","v":-1463394.7695433227},{"$f":"SUM(AJ81:AJ82)","v":2722779.9614212546},{"$f":"AG83","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AK83+$AX83/12,AK83+((G83-F83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AL83+$AX83/12,AL83+((H83-G83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AM83+$AX83/12,AM83+((I83-H83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AN83+$AX83/12,AN83+((J83-I83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AO83+$AX83/12,AO83+((K83-J83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AP83+$AX83/12,AP83+((L83-K83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AQ83+$AX83/12,AQ83+((M83-L83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AR83+$AX83/12,AR83+((N83-M83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AS83+$AX83/12,AS83+((O83-N83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AT83+$AX83/12,AT83+((P83-O83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AU83+$AX83/12,AU83+((Q83-P83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"IF($R83-$F83=0,AV83+$AX83/12,AV83+((R83-Q83)/($R83-$F83))*$AX83)","v":1808158.2304566777},{"$f":"'101_106 PROJECTION'!$T$22","v":0},{"$f":"+AW83-AK83","v":0},null,{"$f":"SUM(BA81:BA82)","v":1808158.230456678}]
[69,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X83-U83","v":0},null,null,null,null,null,null,null,null,{"$f":"AG83-U83","v":-1463394.7695433227},null,null,null,{"$f":"AG84","v":-1463394.7695433227}]
[70,null,"388","Other Equipment"]
[71,null,null,null,"Wyoming",{"$f":"'Rate Base'!S84","v":0},{"$f":"'Rate Base'!T84","v":0},{"$f":"'Rate Base'!U84","v":0},{"$f":"'Rate Base'!V84","v":0},{"$f":"'Rate Base'!W84","v":0},{"$f":"'Rate Base'!X84","v":0},{"$f":"'Rate Base'!Y84","v":0},{"$f":"'Rate Base'!Z84","v":0},{"$f":"'Rate Base'!AA84","v":0},{"$f":"'Rate Base'!AB84","v":0},{"$f":"'Rate Base'!AC84","v":0},{"$f":"'Rate Base'!AD84","v":0},{"$f":"'Rate Base'!AE84","v":0},null,{"$f":"((F86/2)+SUM(G86:Q86)+(R86/2))/12","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U86/2)+SUM(V86:AF86)+(AG86/2))/12","v":0},{"$f":"AG86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK86/2)+SUM(AL86:AV86)+(AW86/2))/12","v":0}]
[72,null,null,null,"Utah",{"$f":"'Rate Base'!S85","v":0},{"$f":"'Rate Base'!T85","v":0},{"$f":"'Rate Base'!U85","v":0},{"$f":"'Rate Base'!V85","v":0},{"$f":"'Rate Base'!W85","v":0},{"$f":"'Rate Base'!X85","v":0},{"$f":"'Rate Base'!Y85","v":0},{"$f":"'Rate Base'!Z85","v":0},{"$f":"'Rate Base'!AA85","v":0},{"$f":"'Rate Base'!AB85","v":0},{"$f":"'Rate Base'!AC85","v":0},{"$f":"'Rate Base'!AD85","v":0},{"$f":"'Rate Base'!AE85","v":0},null,{"$f":"((F87/2)+SUM(G87:Q87)+(R87/2))/12","v":0},{"$f":"+R87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U87/2)+SUM(V87:AF87)+(AG87/2))/12","v":0},{"$f":"AG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK87/2)+SUM(AL87:AV87)+(AW87/2))/12","v":0}]
[73,null,null,null,"Total",{"$f":"SUM(F86:F87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T86:T87)","v":0},{"$f":"+R88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AG88-U88","v":0},{"$f":"SUM(AJ86:AJ87)","v":0},{"$f":"AG88","v":0},{"$f":"IF($R88-$F88=0,AK88+$AX88/12,AK88+((G88-F88)/($R88-$F88))*$AX88)","v":-123368.49416666666},{"$f":"IF($R88-$F88=0,AL88+$AX88/12,AL88+((H88-G88)/($R88-$F88))*$AX88)","v":-246736.98833333331},{"$f":"IF($R88-$F88=0,AM88+$AX88/12,AM88+((I88-H88)/($R88-$F88))*$AX88)","v":-370105.48249999998},{"$f":"IF($R88-$F88=0,AN88+$AX88/12,AN88+((J88-I88)/($R88-$F88))*$AX88)","v":-493473.97666666663},{"$f":"IF($R88-$F88=0,AO88+$AX88/12,AO88+((K88-J88)/($R88-$F88))*$AX88)","v":-616842.47083333333},{"$f":"IF($R88-$F88=0,AP88+$AX88/12,AP88+((L88-K88)/($R88-$F88))*$AX88)","v":-740210.96499999997},{"$f":"IF($R88-$F88=0,AQ88+$AX88/12,AQ88+((M88-L88)/($R88-$F88))*$AX88)","v":-863579.45916666661},{"$f":"IF($R88-$F88=0,AR88+$AX88/12,AR88+((N88-M88)/($R88-$F88))*$AX88)","v":-986947.95333333325},{"$f":"IF($R88-$F88=0,AS88+$AX88/12,AS88+((O88-N88)/($R88-$F88))*$AX88)","v":-1110316.4475},{"$f":"IF($R88-$F88=0,AT88+$AX88/12,AT88+((P88-O88)/($R88-$F88))*$AX88)","v":-1233684.9416666667},{"$f":"IF($R88-$F88=0,AU88+$AX88/12,AU88+((Q88-P88)/($R88-$F88))*$AX88)","v":-1357053.4358333333},{"$f":"IF($R88-$F88=0,AV88+$AX88/12,AV88+((R88-Q88)/($R88-$F88))*$AX88)","v":-1480421.93},{"$f":"+'101_106 PROJECTION'!$T$23","v":-1480421.93},{"$f":"+AW88-AK88","v":-1480421.93},null,{"$f":"SUM(BA86:BA87)","v":0}]
[74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R88-O88","v":0},null,null,{"$f":"+R89","v":0},null,null,{"$f":"X88-U88","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH88-X89","v":0},null,null,{"$f":"+AG89","v":0}]
[75,null,null,"Total Distribution Plant",null,{"$f":"F37+F42+F53+F58+F63+F68+F73+F78+F83+F88","v":2735704420.6295724},2738460775.4195724,2741479619.4595723,2783237649.4295726,2785547552.9295726,2820633981.8695722,2820865621.3495722,2826769255.6695724,2830769912.819572,2830320406.7295728,2836782336.5495725,2838273237.5195723,2838789250.5495725,null,{"$f":"T37+T42+T53+T58+T63+T68+T73+T78+T83+T88","v":2803365598.7779059},{"$f":"+R90","v":2838789250.5495725},{"$f":"V37+V42+V53+V58+V63+V68+V73+V78+V83+V88","v":2843135831.2795725},2866901419.259572,2912084488.7595725,{"$f":"Y37+Y42+Y53+Y58+Y63+Y68+Y73+Y78+Y83+Y88","v":2932805277.2272573},{"$f":"Z37+Z42+Z53+Z58+Z63+Z68+Z73+Z78+Z83+Z88","v":3101502544.5831919},3190577835.5539308,3217093519.1690145,3235744066.1646805,3282318060.3595867,3308909681.4957805,3316713018.5985355,3389885194.0471153,{"$f":"AH37+AH42+AH53+AH58+AH63+AH68+AH73+AH78+AH83+AH88","v":551095943.49754274},{"$f":"+AG90-U90","v":551095943.49754286},{"$f":"AJ37+AJ42+AJ53+AJ58+AJ63+AJ68+AJ73+AJ78+AJ83+AJ88","v":3110176913.7290874},{"$f":"AG90","v":3389885194.0471153},{"$f":"AL37+AL42+AL53+AL58+AL63+AL68+AL73+AL78+AL83+AL88","v":3396298795.5166526},3409419147.5666184,3483223555.4170432,3489346667.8342466,3559188666.2248173,3588654961.4773545,3599942618.0038195,3609650405.2795033,3625254559.8590565,3637900160.6347847,3641714283.7515688,{"$f":"AW37+AW42+AW53+AW58+AW63+AW68+AW73+AW78+AW83+AW88","v":3664571807.748136},null,{"$f":"+AW90-AK90","v":274686613.70102072},null,{"$f":"BA37+BA42+BA53+BA58+BA63+BA68+BA73+BA78+BA83+BA88","v":3548058737.8369246}]
[76]
[77,"General Plant"]
[78,null,"389","Land & Land Rights"]
[79,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S92","v":11584.02},{"$f":"'Rate Base'!T92","v":11584.02},{"$f":"'Rate Base'!U92","v":11584.02},{"$f":"'Rate Base'!V92","v":11584.02},{"$f":"'Rate Base'!W92","v":11584.02},{"$f":"'Rate Base'!X92","v":11584.02},{"$f":"'Rate Base'!Y92","v":11584.02},{"$f":"'Rate Base'!Z92","v":11584.02},{"$f":"'Rate Base'!AA92","v":11584.02},{"$f":"'Rate Base'!AB92","v":11584.02},{"$f":"'Rate Base'!AC92","v":11584.02},{"$f":"'Rate Base'!AD92","v":11584.02},{"$f":"'Rate Base'!AE92","v":11584.02},null,{"$f":"((F94/2)+SUM(G94:Q94)+(R94/2))/12","v":11584.020000000004},{"$f":"+R94","v":11584.02},11584.02,11584.02,11584.02,{"$f":"(X94/X96)*Y96","v":11584.02},{"$f":"(Y94/Y96)*Z96","v":11584.02},{"$f":"(Z94/Z96)*AA96","v":11584.02},{"$f":"(AA94/AA96)*AB96","v":11584.02},{"$f":"(AB94/AB96)*AC96","v":11584.02},{"$f":"(AC94/AC96)*AD96","v":11584.02},{"$f":"(AD94/AD96)*AE96","v":11584.02},{"$f":"(AE94/AE96)*AF96","v":11584.02},{"$f":"(AF94/AF96)*AG96","v":11584.02},null,null,{"$f":"((U94/2)+SUM(V94:AF94)+(AG94/2))/12","v":11584.020000000004},{"$f":"AG94","v":11584.02},{"$f":"(AK94/AK96)*AL96","v":11584.02},{"$f":"(AL94/AL96)*AM96","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,{"$f":"((AK94/2)+SUM(AL94:AV94)+(AW94/2))/12","v":11584.020000000004}]
[80,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S93","v":3908373.16},{"$f":"'Rate Base'!T93","v":3908373.16},{"$f":"'Rate Base'!U93","v":3908373.16},{"$f":"'Rate Base'!V93","v":3908373.16},{"$f":"'Rate Base'!W93","v":3908373.16},{"$f":"'Rate Base'!X93","v":3908373.16},{"$f":"'Rate Base'!Y93","v":3908373.16},{"$f":"'Rate Base'!Z93","v":3908373.16},{"$f":"'Rate Base'!AA93","v":3908373.1599999997},{"$f":"'Rate Base'!AB93","v":3908373.1599999997},{"$f":"'Rate Base'!AC93","v":3908373.1599999997},{"$f":"'Rate Base'!AD93","v":3908373.1599999997},{"$f":"'Rate Base'!AE93","v":3908373.1599999997},null,{"$f":"((F95/2)+SUM(G95:Q95)+(R95/2))/12","v":3908373.1599999988},{"$f":"+R95","v":3908373.1599999997},3908373.1599999997,3908373.1599999997,3908373.16,{"$f":"(X95/X96)*Y96","v":3908373.16},{"$f":"(Y95/Y96)*Z96","v":3908373.16},{"$f":"(Z95/Z96)*AA96","v":3908373.16},{"$f":"(AA95/AA96)*AB96","v":3908373.16},{"$f":"(AB95/AB96)*AC96","v":3908373.16},{"$f":"(AC95/AC96)*AD96","v":3908373.16},{"$f":"(AD95/AD96)*AE96","v":3908373.16},{"$f":"(AE95/AE96)*AF96","v":3908373.16},{"$f":"(AF95/AF96)*AG96","v":3908373.16},null,null,{"$f":"((U95/2)+SUM(V95:AF95)+(AG95/2))/12","v":3908373.1599999988},{"$f":"AG95","v":3908373.16},{"$f":"(AK95/AK96)*AL96","v":3908373.16},{"$f":"(AL95/AL96)*AM96","v":3908373.16},{"$f":"(AM95/AM96)*AN96","v":3908373.16},{"$f":"(AN95/AN96)*AO96","v":3908373.16},{"$f":"(AO95/AO96)*AP96","v":3908373.16},{"$f":"(AP95/AP96)*AQ96","v":3908373.16},{"$f":"(AQ95/AQ96)*AR96","v":3908373.16},{"$f":"(AR95/AR96)*AS96","v":3908373.16},{"$f":"(AS95/AS96)*AT96","v":3908373.16},{"$f":"(AT95/AT96)*AU96","v":3908373.16},{"$f":"(AU95/AU96)*AV96","v":3908373.16},{"$f":"(AV95/AV96)*AW96","v":3908373.16},null,null,null,{"$f":"((AK95/2)+SUM(AL95:AV95)+(AW95/2))/12","v":3908373.1599999988}]
[81,null,null,null,"Total",{"$f":"SUM(F94:F95)","v":3919957.18},3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.1799999997,3919957.1799999997,3919957.1799999997,3919957.1799999997,3919957.1799999997,null,{"$f":"SUM(T94:T95)","v":3919957.1799999988},{"$f":"+R96","v":3919957.1799999997},{"$f":"SUM(V94:V95)","v":3919957.1799999997},{"$f":"SUM(W94:W95)","v":3919957.1799999997},{"$f":"SUM(X94:X95)","v":3919957.18},{"$f":"IF($R96-$F96=0,X96+$AH96/12,X96+((J96-I96)/($R96-$F96))*$AH96)","v":3919957.18},{"$f":"IF($R96-$I96=0,Y96+$AH96/12,Y96+((K96-J96)/($R96-$I96))*$AH96)","v":3919957.18},3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,3919957.18,{"$f":"+'101_106 PROJECTION'!N24","v":0},{"$f":"+AG96-U96","v":0},{"$f":"SUM(AJ94:AJ95)","v":3919957.1799999988},{"$f":"AG96","v":3919957.18},{"$f":"IF($R96-$F96=0,AK96+$AX96/12,AK96+((G96-F96)/($R96-$F96))*$AX96)","v":3919957.18},{"$f":"IF($R96-$F96=0,AL96+$AX96/12,AL96+((H96-G96)/($R96-$F96))*$AX96)","v":3919957.18},{"$f":"IF($R96-$F96=0,AM96+$AX96/12,AM96+((I96-H96)/($R96-$F96))*$AX96)","v":3919957.18},{"$f":"IF($R96-$F96=0,AN96+$AX96/12,AN96+((J96-I96)/($R96-$F96))*$AX96)","v":3919957.18},{"$f":"IF($R96-$F96=0,AO96+$AX96/12,AO96+((K96-J96)/($R96-$F96))*$AX96)","v":3919957.18},{"$f":"IF($R96-$F96=0,AP96+$AX96/12,AP96+((L96-K96)/($R96-$F96))*$AX96)","v":3919957.18},{"$f":"IF($R96-$F96=0,AQ96+$AX96/12,AQ96+((M96-L96)/($R96-$F96))*$AX96)","v":3919957.18},{"$f":"IF($R96-$F96=0,AR96+$AX96/12,AR96+((N96-M96)/($R96-$F96))*$AX96)","v":3919957.18},{"$f":"IF($R96-$F96=0,AS96+$AX96/12,AS96+((O96-N96)/($R96-$F96))*$AX96)","v":3919957.18},{"$f":"IF($R96-$F96=0,AT96+$AX96/12,AT96+((P96-O96)/($R96-$F96))*$AX96)","v":3919957.18},{"$f":"IF($R96-$F96=0,AU96+$AX96/12,AU96+((Q96-P96)/($R96-$F96))*$AX96)","v":3919957.18},{"$f":"IF($R96-$F96=0,AV96+$AX96/12,AV96+((R96-Q96)/($R96-$F96))*$AX96)","v":3919957.18},null,{"$f":"+AW96-AK96","v":0},null,{"$f":"SUM(BA94:BA95)","v":3919957.1799999988}]
[82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X96-U96","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH96-X97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'101_106 PROJECTION'!$T$24","v":0}]
[83,null,"390","Structures & Improvements"]
[84,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S97","v":5791136.7699999996},{"$f":"'Rate Base'!T97","v":5791136.7699999996},{"$f":"'Rate Base'!U97","v":5791136.7699999996},{"$f":"'Rate Base'!V97","v":5791136.7699999996},{"$f":"'Rate Base'!W97","v":5791136.7699999996},{"$f":"'Rate Base'!X97","v":5880975.0099999998},{"$f":"'Rate Base'!Y97","v":5880975.0099999998},{"$f":"'Rate Base'!Z97","v":5880975.0099999998},{"$f":"'Rate Base'!AA97","v":5880975.0099999998},{"$f":"'Rate Base'!AB97","v":5880975.0099999998},{"$f":"'Rate Base'!AC97","v":5880975.0099999998},{"$f":"'Rate Base'!AD97","v":5909450.6200000001},{"$f":"'Rate Base'!AE97","v":5909450.6200000001},null,{"$f":"((F99/2)+SUM(G99:Q99)+(R99/2))/12","v":5850845.1212499989},{"$f":"+R99","v":5909450.6200000001},5909450.6200000001,5909450.6200000001,5909450.6200000001,{"$f":"(X99/X102)*Y102","v":5909450.6200000001},{"$f":"(Y99/Y102)*Z102","v":5900434.118151539},{"$f":"(Z99/Z102)*AA102","v":5900434.118151539},{"$f":"(AA99/AA102)*AB102","v":5900434.118151539},{"$f":"(AB99/AB102)*AC102","v":5987488.3042738512},{"$f":"(AC99/AC102)*AD102","v":5987488.3042738512},{"$f":"(AD99/AD102)*AE102","v":5987488.3042738512},{"$f":"(AE99/AE102)*AF102","v":5925328.844287443},{"$f":"(AF99/AF102)*AG102","v":5925328.844287443},null,null,{"$f":"((U99/2)+SUM(V99:AF99)+(AG99/2))/12","v":5928690.6936422782},{"$f":"AG99","v":5925328.844287443},{"$f":"(AK99/AK102)*AL102","v":6013236.2868924327},{"$f":"(AL99/AL102)*AM102","v":6013236.2868924327},6013236.2868924327,6013236.2868924327,6022524.5938113863,6022524.5938113863,6022524.5938113863,5932846.1339304345,5932846.1339304345,5932846.1339304345,5996879.4089159789,5996879.4089159789,null,null,null,{"$f":"((AK99/2)+SUM(AL99:AV99)+(AW99/2))/12","v":5989753.4055260746}]
[85,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S98","v":43318160.089999989},{"$f":"'Rate Base'!T98","v":44200957.539999992},{"$f":"'Rate Base'!U98","v":44378381.00999999},{"$f":"'Rate Base'!V98","v":44378381.00999999},{"$f":"'Rate Base'!W98","v":41670958.719999984},{"$f":"'Rate Base'!X98","v":41670958.719999984},{"$f":"'Rate Base'!Y98","v":41670958.719999984},{"$f":"'Rate Base'!Z98","v":41670958.719999984},{"$f":"'Rate Base'!AA98","v":40803571.899999991},{"$f":"'Rate Base'!AB98","v":40803571.899999991},{"$f":"'Rate Base'!AC98","v":40803571.899999991},{"$f":"'Rate Base'!AD98","v":41119046.61999999},{"$f":"'Rate Base'!AE98","v":41119046.61999999},null,{"$f":"((F100/2)+SUM(G100:Q100)+(R100/2))/12","v":42115826.676249988},{"$f":"+R100","v":41119046.61999999},41119046.61999999,41119046.61999999,41119046.61999999,{"$f":"(X100/X102)*Y102","v":41119046.61999999},{"$f":"(Y100/Y102)*Z102","v":41056308.138253242},{"$f":"(Z100/Z102)*AA102","v":41056308.138253242},{"$f":"(AA100/AA102)*AB102","v":41056308.138253242},{"$f":"(AB100/AB102)*AC102","v":41662047.21076782},{"$f":"(AC100/AC102)*AD102","v":41662047.21076782},{"$f":"(AD100/AD102)*AE102","v":41662047.21076782},{"$f":"(AE100/AE102)*AF102","v":41229530.231202103},{"$f":"(AF100/AF102)*AG102","v":41229530.231202103},null,null,{"$f":"((U100/2)+SUM(V100:AF100)+(AG100/2))/12","v":41252922.598655522},{"$f":"AG100","v":41229530.231202103},{"$f":"(AK100/AK102)*AL102","v":41841206.419591941},{"$f":"(AL100/AL102)*AM102","v":41841206.419591941},41841206.419591941,41841206.419591941,41905836.171117187,41905836.171117187,41905836.171117187,41281836.918094471,41281836.918094471,41281836.918094471,41727392.247798175,41727392.247798175,null,null,null,{"$f":"((AK100/2)+SUM(AL100:AV100)+(AW100/2))/12","v":41677808.202775083}]
[86,null,null,null,"General",{"$f":"'Rate Base'!S99","v":51076999.940000013},{"$f":"'Rate Base'!T99","v":51044459.700000003},{"$f":"'Rate Base'!U99","v":50867036.229999997},{"$f":"'Rate Base'!V99","v":50867036.229999997},{"$f":"'Rate Base'!W99","v":53574458.520000003},{"$f":"'Rate Base'!X99","v":53574458.520000003},{"$f":"'Rate Base'!Y99","v":53574458.520000003},{"$f":"'Rate Base'!Z99","v":53574458.520000003},{"$f":"'Rate Base'!AA99","v":53574458.520000003},{"$f":"'Rate Base'!AB99","v":53574458.520000003},{"$f":"'Rate Base'!AC99","v":53574458.520000003},{"$f":"'Rate Base'!AD99","v":53849849.990000002},{"$f":"'Rate Base'!AE99","v":53849849.990000002},null,{"$f":"((F101/2)+SUM(G101:Q101)+(R101/2))/12","v":52842751.396250002},{"$f":"+R101","v":53849849.990000002},53849849.990000002,53849849.990000002,53849849.990000002,{"$f":"(X101/X102)*Y102","v":53849849.990000002},{"$f":"(Y101/Y102)*Z102","v":53767687.145567231},{"$f":"(Z101/Z102)*AA102","v":53767687.145567231},{"$f":"(AA101/AA102)*AB102","v":53767687.145567231},{"$f":"(AB101/AB102)*AC102","v":54560968.139882073},{"$f":"(AC101/AC102)*AD102","v":54560968.139882073},{"$f":"(AD101/AD102)*AE102","v":54560968.139882073},{"$f":"(AE101/AE102)*AF102","v":53994540.258346193},{"$f":"(AF101/AF102)*AG102","v":53994540.258346193},null,null,{"$f":"((U101/2)+SUM(V101:AF101)+(AG101/2))/12","v":54025175.099905603},{"$f":"AG101","v":53994540.258346193},{"$f":"(AK101/AK102)*AL102","v":54795596.54964713},{"$f":"(AL101/AL102)*AM102","v":54795596.54964713},54795596.54964713,54795596.54964713,54880236.216920756,54880236.216920756,54880236.216920756,54063041.536322266,54063041.536322266,54063041.536322266,54646544.551081352,54646544.551081352,null,null,null,{"$f":"((AK101/2)+SUM(AL101:AV101)+(AW101/2))/12","v":54581608.867842712}]
[87,null,null,null,"Total",{"$f":"SUM(F99:F101)","v":100186296.8},101036554.00999999,101036554.00999999,101036554.00999999,101036554.00999999,101126392.24999999,101126392.24999999,101126392.24999999,100259005.42999999,100259005.42999999,100259005.42999999,100878347.22999999,100878347.22999999,null,{"$f":"SUM(T99:T101)","v":100809423.19374999},{"$f":"+R102","v":100878347.22999999},{"$f":"SUM(V99:V101)","v":100878347.22999999},{"$f":"SUM(W99:W101)","v":100878347.22999999},{"$f":"SUM(X99:X101)","v":100878347.22999999},{"$f":"X102+((J102-I102)/($R102-$I102))*$AH102","v":100878347.22999999},{"$f":"Y102+((K102-J102)/($R102-$I102))*$AH102","v":100724429.40197201},{"$f":"Z102+((L102-K102)/($R102-$I102))*$AH102","v":100724429.40197201},100724429.40197201,102210503.65492374,102210503.65492374,102210503.65492374,101149399.33383574,101149399.33383574,{"$f":"+'101_106 PROJECTION'!N25","v":271052.10383575043},{"$f":"+AG102-U102","v":271052.10383574665},{"$f":"SUM(AJ99:AJ101)","v":101206788.39220341},{"$f":"AG102","v":101149399.33383574},{"$f":"IF($R102-$F102=0,AK102+$AX102/12,AK102+((G102-F102)/($R102-$F102))*$AX102)","v":102650039.2561315},{"$f":"IF($R102-$F102=0,AL102+$AX102/12,AL102+((H102-G102)/($R102-$F102))*$AX102)","v":102650039.2561315},{"$f":"IF($R102-$F102=0,AM102+$AX102/12,AM102+((I102-H102)/($R102-$F102))*$AX102)","v":102650039.2561315},{"$f":"IF($R102-$F102=0,AN102+$AX102/12,AN102+((J102-I102)/($R102-$F102))*$AX102)","v":102650039.2561315},{"$f":"IF($R102-$F102=0,AO102+$AX102/12,AO102+((K102-J102)/($R102-$F102))*$AX102)","v":102808596.98184933},{"$f":"IF($R102-$F102=0,AP102+$AX102/12,AP102+((L102-K102)/($R102-$F102))*$AX102)","v":102808596.98184933},{"$f":"IF($R102-$F102=0,AQ102+$AX102/12,AQ102+((M102-L102)/($R102-$F102))*$AX102)","v":102808596.98184933},{"$f":"IF($R102-$F102=0,AR102+$AX102/12,AR102+((N102-M102)/($R102-$F102))*$AX102)","v":101277724.58834717},{"$f":"IF($R102-$F102=0,AS102+$AX102/12,AS102+((O102-N102)/($R102-$F102))*$AX102)","v":101277724.58834717},{"$f":"IF($R102-$F102=0,AT102+$AX102/12,AT102+((P102-O102)/($R102-$F102))*$AX102)","v":101277724.58834717},{"$f":"IF($R102-$F102=0,AU102+$AX102/12,AU102+((Q102-P102)/($R102-$F102))*$AX102)","v":102370816.2077955},{"$f":"IF($R102-$F102=0,AV102+$AX102/12,AV102+((R102-Q102)/($R102-$F102))*$AX102)","v":102370816.2077955},{"$f":"'101_106 PROJECTION'!$T$25","v":1221416.8739597548},{"$f":"+AW102-AK102","v":1221416.8739597648},null,{"$f":"SUM(BA99:BA101)","v":102249170.47614387}]
[88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X102-U102","v":0},null,null,null,null,null,null,null,null,{"$f":"AG102-U102","v":271052.10383574665},null,null,null,{"$f":"AG103","v":271052.10383574665}]
[89,null,"391","Office Furniture & Equipment"]
[90,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S103","v":113184.75},{"$f":"'Rate Base'!T103","v":113184.75},{"$f":"'Rate Base'!U103","v":113184.75},{"$f":"'Rate Base'!V103","v":113184.75},{"$f":"'Rate Base'!W103","v":113184.75},{"$f":"'Rate Base'!X103","v":113184.75},{"$f":"'Rate Base'!Y103","v":107828.6},{"$f":"'Rate Base'!Z103","v":107828.6},{"$f":"'Rate Base'!AA103","v":107828.6},{"$f":"'Rate Base'!AB103","v":107828.6},{"$f":"'Rate Base'!AC103","v":107828.6},{"$f":"'Rate Base'!AD103","v":107828.6},{"$f":"'Rate Base'!AE103","v":105660.72},null,{"$f":"((F105/2)+SUM(G105:Q105)+(R105/2))/12","v":110193.17375000002},{"$f":"+R105","v":105660.72},105660.72,105660.72,105660.72,{"$f":"(X105/X108)*Y108","v":105666.77990824745},{"$f":"(Y105/Y108)*Z108","v":105664.9577803094},{"$f":"(Z105/Z108)*AA108","v":109498.4059777721},{"$f":"(AA105/AA108)*AB108","v":109496.57228852774},{"$f":"(AB105/AB108)*AC108","v":109536.48046446603},{"$f":"(AC105/AC108)*AD108","v":116143.44673569522},{"$f":"(AD105/AD108)*AE108","v":114407.09530022407},{"$f":"(AE105/AE108)*AF108","v":113743.19719543713},{"$f":"(AF105/AF108)*AG108","v":116023.44922892234},null,null,{"$f":"((U105/2)+SUM(V105:AF105)+(AG105/2))/12","v":109331.76502209505},{"$f":"AG105","v":116023.44922892234},{"$f":"(AK105/AK108)*AL108","v":116034.26291051478},{"$f":"(AL105/AL108)*AM108","v":116044.20186865839},116053.94317037049,116063.76996250665,116060.81518633488,122277.16320069003,122274.18967661825,122338.90507055909,133052.81055342217,130237.13019408978,129160.54810589094,132858.22170689781,null,null,null,{"$f":"((AK105/2)+SUM(AL105:AV105)+(AW105/2))/12","v":122003.21461396379}]
[91,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S104","v":8547813.3999999762},{"$f":"'Rate Base'!T104","v":8547813.3999999985},{"$f":"'Rate Base'!U104","v":8547813.3999999985},{"$f":"'Rate Base'!V104","v":8546904.1099999994},{"$f":"'Rate Base'!W104","v":8547813.3999999985},{"$f":"'Rate Base'!X104","v":8547813.3999999985},{"$f":"'Rate Base'!Y104","v":8071579.2799999733},{"$f":"'Rate Base'!Z104","v":8071856.8399999756},{"$f":"'Rate Base'!AA104","v":8058703.9399999697},{"$f":"'Rate Base'!AB104","v":7873422.4899999741},{"$f":"'Rate Base'!AC104","v":8122931.8099999744},{"$f":"'Rate Base'!AD104","v":8223430.9699999783},{"$f":"'Rate Base'!AE104","v":8133148.6599999806},null,{"$f":"((F106/2)+SUM(G106:Q106)+(R106/2))/12","v":8291713.6724999845},{"$f":"+R106","v":8133148.6599999806},8202772.7299999809,8202989.7299999809,7958333.4499999871,{"$f":"(X106/X108)*Y108","v":7958789.8804550283},{"$f":"(Y106/Y108)*Z108","v":7958652.6383302389},{"$f":"(Z106/Z108)*AA108","v":8247386.796290827},{"$f":"(AA106/AA108)*AB108","v":8247248.6833719462},{"$f":"(AB106/AB108)*AC108","v":8250254.5551045844},{"$f":"(AC106/AC108)*AD108","v":8747889.254918715},{"$f":"(AD106/AD108)*AE108","v":8617107.790341666},{"$f":"(AE106/AE108)*AF108","v":8567103.1860315911},{"$f":"(AF106/AF108)*AG108","v":8738851.0790283065},null,null,{"$f":"((U106/2)+SUM(V106:AF106)+(AG106/2))/12","v":8282877.3803632231},{"$f":"AG106","v":8738851.0790283065},{"$f":"(AK106/AK108)*AL108","v":8739665.5622528661},{"$f":"(AL106/AL108)*AM108","v":8740414.1615720112},8741147.8734685592,8741888.0244779736,8741665.4716310389,9209878.9225661047,9209654.9576330166,9214529.3015171904,10021497.41970158,9809421.2272605021,9728333.3902271781,{"$f":"(AV106/AV108)*AW108","v":10006841.046677699},null,null,null,{"$f":"((AK106/2)+SUM(AL106:AV106)+(AW106/2))/12","v":9189245.1979300845}]
[92,null,null,null,"General",{"$f":"'Rate Base'!S105","v":38443848.610000007},{"$f":"'Rate Base'!T105","v":38442839.219999984},{"$f":"'Rate Base'!U105","v":38441911.479999982},{"$f":"'Rate Base'!V105","v":38441911.479999982},{"$f":"'Rate Base'!W105","v":38440084.919999979},{"$f":"'Rate Base'!X105","v":38440360.729999982},{"$f":"'Rate Base'!Y105","v":38341693.530000009},{"$f":"'Rate Base'!Z105","v":38341693.530000009},{"$f":"'Rate Base'!AA105","v":38348805.650000013},{"$f":"'Rate Base'!AB105","v":37534010.580000006},{"$f":"'Rate Base'!AC105","v":37547327.530000009},{"$f":"'Rate Base'!AD105","v":37547320.620000005},{"$f":"'Rate Base'!AE105","v":37294615.950000003},null,{"$f":"((F107/2)+SUM(G107:Q107)+(R107/2))/12","v":38144765.962499999},{"$f":"+R107","v":37294615.950000003},37225231.359999999,37225231.359999999,36382456.719999999,{"$f":"(X107/X108)*Y108","v":36384543.345470086},{"$f":"(Y107/Y108)*Z108","v":36383915.926966362},{"$f":"(Z107/Z108)*AA108","v":37703898.0653859},{"$f":"(AA107/AA108)*AB108","v":37703266.665944643},{"$f":"(AB107/AB108)*AC108","v":37717008.361854427},{"$f":"(AC107/AC108)*AD108","v":39992003.879710972},{"$f":"(AD107/AD108)*AE108","v":39394121.043480642},{"$f":"(AE107/AE108)*AF108","v":39165519.117770679},{"$f":"(AF107/AF108)*AG108","v":39950684.796359353},null,null,{"$f":"((U107/2)+SUM(V107:AF107)+(AG107/2))/12","v":37824987.184980281},{"$f":"AG107","v":39950684.796359353},{"$f":"(AK107/AK108)*AL108","v":39954408.302147701},{"$f":"(AL107/AL108)*AM108","v":39957830.611919031},{"$f":"(AM107/AM108)*AN108","v":39961184.862088218},{"$f":"(AN107/AN108)*AO108","v":39964568.549418665},{"$f":"(AO107/AO108)*AP108","v":39963551.122921981},{"$f":"(AP107/AP108)*AQ108","v":42104043.943610072},{"$f":"(AQ107/AQ108)*AR108","v":42103020.061595567},{"$f":"(AR107/AR108)*AS108","v":42125303.697550066},{"$f":"(AS107/AS108)*AT108","v":45814453.293846935},{"$f":"(AT107/AT108)*AU108","v":44844922.054510646},{"$f":"(AU107/AU108)*AV108","v":44474219.477153406},{"$f":"(AV107/AV108)*AW108","v":45747449.961985603},null,null,null,{"$f":"((AK107/2)+SUM(AL107:AV107)+(AW107/2))/12","v":42009714.446327902}]
[93,null,null,null,"Total",{"$f":"SUM(F105:F107)","v":47104846.759999983},47103837.369999982,47102909.62999998,47102000.339999981,47101083.069999978,47101358.87999998,46521101.409999982,46521378.969999984,46515338.189999983,45515261.669999979,45778087.939999983,45878580.189999983,45533425.329999983,null,{"$f":"SUM(T105:T107)","v":46546672.808749981},{"$f":"+R108","v":45533425.329999983},{"$f":"SUM(V105:V107)","v":45533664.80999998},{"$f":"SUM(W105:W107)","v":45533881.80999998},{"$f":"SUM(X105:X107)","v":44446450.889999986},{"$f":"X108+((J108-I108)/($R108-$I108))*$AH109","v":44449000.005833365},44448233.523076914,46060783.267654508,46060011.921605125,46076799.397423491,48856036.581365399,48125635.929122545,47846365.500997722,48805559.324616596,{"$f":"'101_106 PROJECTION'!N26","v":3272133.9946166165},{"$f":"+AG108-U108","v":3272133.9946166128},{"$f":"SUM(AJ105:AJ107)","v":46217196.330365598},{"$f":"AG108","v":48805559.324616596},{"$f":"IF($R108-$F108=0,AK108+$AX108/12,AK108+((G108-F108)/($R108-$F108))*$AX108)","v":48810108.127311096},{"$f":"IF($R108-$F108=0,AL108+$AX108/12,AL108+((H108-G108)/($R108-$F108))*$AX108)","v":48814288.975359716},{"$f":"IF($R108-$F108=0,AM108+$AX108/12,AM108+((I108-H108)/($R108-$F108))*$AX108)","v":48818386.678727165},{"$f":"IF($R108-$F108=0,AN108+$AX108/12,AN108+((J108-I108)/($R108-$F108))*$AX108)","v":48822520.343859166},{"$f":"IF($R108-$F108=0,AO108+$AX108/12,AO108+((K108-J108)/($R108-$F108))*$AX108)","v":48821277.409739375},{"$f":"IF($R108-$F108=0,AP108+$AX108/12,AP108+((L108-K108)/($R108-$F108))*$AX108)","v":51436200.029376887},{"$f":"IF($R108-$F108=0,AQ108+$AX108/12,AQ108+((M108-L108)/($R108-$F108))*$AX108)","v":51434949.20890522},{"$f":"IF($R108-$F108=0,AR108+$AX108/12,AR108+((N108-M108)/($R108-$F108))*$AX108)","v":51462171.904137835},{"$f":"IF($R108-$F108=0,AS108+$AX108/12,AS108+((O108-N108)/($R108-$F108))*$AX108)","v":55969003.524101958},{"$f":"IF($R108-$F108=0,AT108+$AX108/12,AT108+((P108-O108)/($R108-$F108))*$AX108)","v":54784580.411965258},{"$f":"IF($R108-$F108=0,AU108+$AX108/12,AU108+((Q108-P108)/($R108-$F108))*$AX108)","v":54331713.415486492},{"$f":"IF($R108-$F108=0,AV108+$AX108/12,AV108+((R108-Q108)/($R108-$F108))*$AX108)","v":55887149.230370216},{"$f":"'101_106 PROJECTION'!$T$26","v":7081589.9057536256},{"$f":"+AW108-AK108","v":7081589.90575362},null,{"$f":"SUM(BA105:BA107)","v":51320962.858871952}]
[94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X108-U108","v":-1086974.4399999976},null,null,null,null,null,null,null,null,{"$f":"AG108-U108","v":3272133.9946166128},{"$f":"AH108-X109","v":4359108.4346166141},null,null,{"$f":"AG109","v":3272133.9946166128}]
[95,null,"392","Transportation Equipment"]
[96,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S109","v":2290148.4900000002},{"$f":"'Rate Base'!T109","v":2228149.64},{"$f":"'Rate Base'!U109","v":2228149.64},{"$f":"'Rate Base'!V109","v":2228149.64},{"$f":"'Rate Base'!W109","v":2228149.64},{"$f":"'Rate Base'!X109","v":2336825.77},{"$f":"'Rate Base'!Y109","v":2336825.77},{"$f":"'Rate Base'!Z109","v":2336825.77},{"$f":"'Rate Base'!AA109","v":2336825.77},{"$f":"'Rate Base'!AB109","v":2336825.77},{"$f":"'Rate Base'!AC109","v":2610546.88},{"$f":"'Rate Base'!AD109","v":2561461.7599999998},{"$f":"'Rate Base'!AE109","v":2561461.7599999998},null,{"$f":"((F111/2)+SUM(G111:Q111)+(R111/2))/12","v":2349545.0979166664},{"$f":"+R111","v":2561461.7599999998},2561461.7599999998,2561461.7599999998,2561461.7599999998,{"$f":"(X111/X114)*Y114","v":2561461.7599999998},{"$f":"(Y111/Y114)*Z114","v":2561489.1351306285},{"$f":"(Z111/Z114)*AA114","v":2561346.4350121496},{"$f":"(AA111/AA114)*AB114","v":2561346.4350121496},{"$f":"(AB111/AB114)*AC114","v":2561346.4350121496},{"$f":"(AC111/AC114)*AD114","v":2561306.7690868014},{"$f":"(AD111/AD114)*AE114","v":2562358.6290096189},{"$f":"(AE111/AE114)*AF114","v":2562222.3761797738},{"$f":"(AF111/AF114)*AG114","v":2562212.1048557311},null,null,{"$f":"((U111/2)+SUM(V111:AF111)+(AG111/2))/12","v":2561591.6822392615},{"$f":"AG111","v":2562212.1048557311},{"$f":"(AK111/AK114)*AL114","v":2566665.620916245},{"$f":"(AL111/AL114)*AM114","v":2562875.1187509391},2564397.3641695846,2564397.3641695846,2575921.2670652787,2515849.8712110342,2515849.8712110342,2515849.8712110342,2499152.0048818728,2941945.5672161239,2884588.2379781744,2880264.3959302958,null,null,null,{"$f":"((AK111/2)+SUM(AL111:AV111)+(AW111/2))/12","v":2619060.8674311601}]
[97,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S110","v":43090552.95000001},{"$f":"'Rate Base'!T110","v":43213941.930000007},{"$f":"'Rate Base'!U110","v":43161691.210000008},{"$f":"'Rate Base'!V110","v":43182674.820000008},{"$f":"'Rate Base'!W110","v":43182674.820000008},{"$f":"'Rate Base'!X110","v":43232851.580000006},{"$f":"'Rate Base'!Y110","v":42404788.820000008},{"$f":"'Rate Base'!Z110","v":42404788.820000008},{"$f":"'Rate Base'!AA110","v":42404788.820000008},{"$f":"'Rate Base'!AB110","v":42174614.690000005},{"$f":"'Rate Base'!AC110","v":48004644.860000007},{"$f":"'Rate Base'!AD110","v":47263079.660000011},{"$f":"'Rate Base'!AE110","v":47203477.040000007},null,{"$f":"((F112/2)+SUM(G112:Q112)+(R112/2))/12","v":43814796.252083339},{"$f":"+R112","v":47203477.040000007},47203477.040000007,47203477.040000007,47203477.040000007,{"$f":"(X112/X114)*Y114","v":47203477.040000007},{"$f":"(Y112/Y114)*Z114","v":47203981.518095396},{"$f":"(Z112/Z114)*AA114","v":47201351.792416327},{"$f":"(AA112/AA114)*AB114","v":47201351.792416327},{"$f":"(AB112/AB114)*AC114","v":47201351.792416327},{"$f":"(AC112/AC114)*AD114","v":47200620.815430574},{"$f":"(AD112/AD114)*AE114","v":47220004.843133569},{"$f":"(AE112/AE114)*AF114","v":47217493.930253401},{"$f":"(AF112/AF114)*AG114","v":47217304.646846488},null,null,{"$f":"((U112/2)+SUM(V112:AF112)+(AG112/2))/12","v":47205871.290632099},{"$f":"AG112","v":47217304.646846488},{"$f":"(AK112/AK114)*AL114","v":47299375.535583757},{"$f":"(AL112/AL114)*AM114","v":47229522.889440767},47257575.33894065,47257575.33894065,47469941.689374901,46362925.844263636,46362925.844263636,46362925.844263636,46055211.959093019,54215160.344621383,53158160.230062082,53078479.017553322,null,null,null,{"$f":"((AK112/2)+SUM(AL112:AV112)+(AW112/2))/12","v":48264932.72425399}]
[98,null,null,null,"General",{"$f":"'Rate Base'!S111","v":0},{"$f":"'Rate Base'!T111","v":0},{"$f":"'Rate Base'!U111","v":0},{"$f":"'Rate Base'!V111","v":0},{"$f":"'Rate Base'!W111","v":0},{"$f":"'Rate Base'!X111","v":0},{"$f":"'Rate Base'!Y111","v":0},{"$f":"'Rate Base'!Z111","v":0},{"$f":"'Rate Base'!AA111","v":0},{"$f":"'Rate Base'!AB111","v":0},{"$f":"'Rate Base'!AC111","v":0},{"$f":"'Rate Base'!AD111","v":0},{"$f":"'Rate Base'!AE111","v":0},null,{"$f":"((F113/2)+SUM(G113:Q113)+(R113/2))/12","v":0},{"$f":"+R113","v":0},0,0,0,{"$f":"(X113/X114)*Y114","v":0},{"$f":"(Y113/Y114)*Z114","v":0},{"$f":"(Z113/Z114)*AA114","v":0},{"$f":"(AA113/AA114)*AB114","v":0},{"$f":"(AB113/AB114)*AC114","v":0},{"$f":"(AC113/AC114)*AD114","v":0},{"$f":"(AD113/AD114)*AE114","v":0},{"$f":"(AE113/AE114)*AF114","v":0},{"$f":"(AF113/AF114)*AG114","v":0},null,null,{"$f":"((U113/2)+SUM(V113:AF113)+(AG113/2))/12","v":0},{"$f":"AG113","v":0},{"$f":"(AK113/AK114)*AL114","v":0},{"$f":"(AL113/AL114)*AM114","v":0},{"$f":"(AM113/AM114)*AN114","v":0},{"$f":"(AN113/AN114)*AO114","v":0},{"$f":"(AO113/AO114)*AP114","v":0},{"$f":"(AP113/AP114)*AQ114","v":0},{"$f":"(AQ113/AQ114)*AR114","v":0},{"$f":"(AR113/AR114)*AS114","v":0},{"$f":"(AS113/AS114)*AT114","v":0},{"$f":"(AT113/AT114)*AU114","v":0},{"$f":"(AU113/AU114)*AV114","v":0},{"$f":"(AV113/AV114)*AW114","v":0},null,null,null,{"$f":"((AK113/2)+SUM(AL113:AV113)+(AW113/2))/12","v":0}]
[99,null,null,null,"Total",{"$f":"SUM(F111:F113)","v":45380701.440000013},45442091.570000008,45389840.850000009,45410824.460000008,45410824.460000008,45569677.350000009,44741614.590000011,44741614.590000011,44741614.590000011,44511440.460000008,50615191.74000001,49824541.420000009,49764938.800000004,null,{"$f":"SUM(T111:T113)","v":46164341.350000009},{"$f":"+R114","v":49764938.800000004},{"$f":"SUM(V111:V113)","v":49764938.800000004},{"$f":"SUM(W111:W113)","v":49764938.800000004},{"$f":"SUM(X111:X113)","v":49764938.800000004},{"$f":"X114+((J114-I114)/($R114-$I114))*$AH114","v":49764938.800000004},49765470.653226025,49762698.227428481,49762698.227428481,49762698.227428481,49761927.584517382,49782363.472143196,49779716.306433186,49779516.751702227,{"$f":"'101_106 PROJECTION'!N27","v":14577.951702218503},{"$f":"+AG114-U114","v":14577.951702222228},{"$f":"SUM(AJ111:AJ113)","v":49767462.972871363},{"$f":"AG114","v":49779516.751702227},{"$f":"IF($R114-$F114=0,AK114+$AX114/12,AK114+((G114-F114)/($R114-$F114))*$AX114)","v":49866041.156500012},{"$f":"IF($R114-$F114=0,AL114+$AX114/12,AL114+((H114-G114)/($R114-$F114))*$AX114)","v":49792398.008191712},{"$f":"IF($R114-$F114=0,AM114+$AX114/12,AM114+((I114-H114)/($R114-$F114))*$AX114)","v":49821972.70311024},{"$f":"IF($R114-$F114=0,AN114+$AX114/12,AN114+((J114-I114)/($R114-$F114))*$AX114)","v":49821972.70311024},{"$f":"IF($R114-$F114=0,AO114+$AX114/12,AO114+((K114-J114)/($R114-$F114))*$AX114)","v":50045862.956440188},{"$f":"IF($R114-$F114=0,AP114+$AX114/12,AP114+((L114-K114)/($R114-$F114))*$AX114)","v":48878775.71547468},{"$f":"IF($R114-$F114=0,AQ114+$AX114/12,AQ114+((M114-L114)/($R114-$F114))*$AX114)","v":48878775.71547468},{"$f":"IF($R114-$F114=0,AR114+$AX114/12,AR114+((N114-M114)/($R114-$F114))*$AX114)","v":48878775.71547468},{"$f":"IF($R114-$F114=0,AS114+$AX114/12,AS114+((O114-N114)/($R114-$F114))*$AX114)","v":48554363.963974901},{"$f":"IF($R114-$F114=0,AT114+$AX114/12,AT114+((P114-O114)/($R114-$F114))*$AX114)","v":57157105.911837518},{"$f":"IF($R114-$F114=0,AU114+$AX114/12,AU114+((Q114-P114)/($R114-$F114))*$AX114)","v":56042748.468040265},{"$f":"IF($R114-$F114=0,AV114+$AX114/12,AV114+((R114-Q114)/($R114-$F114))*$AX114)","v":55958743.413483627},{"$f":"'101_106 PROJECTION'!$T$27","v":6179226.6617814088},{"$f":"+AW114-AK114","v":6179226.6617814004},null,{"$f":"SUM(BA111:BA113)","v":50883993.591685146}]
[100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X114-U114","v":0},null,null,null,null,null,null,null,null,{"$f":"AG114-U114","v":14577.951702222228},null,null,null,{"$f":"AG115","v":14577.951702222228}]
[101,null,"393","Stores Equipment"]
[102,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S115","v":12371.89},{"$f":"'Rate Base'!T115","v":12371.89},{"$f":"'Rate Base'!U115","v":12371.89},{"$f":"'Rate Base'!V115","v":12371.89},{"$f":"'Rate Base'!W115","v":12371.89},{"$f":"'Rate Base'!X115","v":12371.89},{"$f":"'Rate Base'!Y115","v":12371.89},{"$f":"'Rate Base'!Z115","v":12371.89},{"$f":"'Rate Base'!AA115","v":12371.89},{"$f":"'Rate Base'!AB115","v":12371.89},{"$f":"'Rate Base'!AC115","v":12371.89},{"$f":"'Rate Base'!AD115","v":12371.89},{"$f":"'Rate Base'!AE115","v":12371.89},null,{"$f":"((F117/2)+SUM(G117:Q117)+(R117/2))/12","v":12371.89},{"$f":"+R117","v":12371.89},12371.89,12371.89,12371.89,{"$f":"(X117/X119)*Y119","v":12371.89},{"$f":"(Y117/Y119)*Z119","v":12371.89},{"$f":"(Z117/Z119)*AA119","v":12371.89},{"$f":"(AA117/AA119)*AB119","v":12371.89},{"$f":"(AB117/AB119)*AC119","v":12371.89},{"$f":"(AC117/AC119)*AD119","v":12371.89},{"$f":"(AD117/AD119)*AE119","v":12371.89},{"$f":"(AE117/AE119)*AF119","v":12371.89},{"$f":"(AF117/AF119)*AG119","v":12371.89},null,null,{"$f":"((U117/2)+SUM(V117:AF117)+(AG117/2))/12","v":12371.89},{"$f":"AG117","v":12371.89},{"$f":"(AK117/AK119)*AL119","v":12371.89},{"$f":"(AL117/AL119)*AM119","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,{"$f":"((AK117/2)+SUM(AL117:AV117)+(AW117/2))/12","v":12371.89}]
[103,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S116","v":52487.310000000005},{"$f":"'Rate Base'!T116","v":52487.310000000005},{"$f":"'Rate Base'!U116","v":52487.310000000005},{"$f":"'Rate Base'!V116","v":52487.310000000005},{"$f":"'Rate Base'!W116","v":52487.310000000005},{"$f":"'Rate Base'!X116","v":52487.309999999256},{"$f":"'Rate Base'!Y116","v":52487.309999999256},{"$f":"'Rate Base'!Z116","v":52487.309999999256},{"$f":"'Rate Base'!AA116","v":52487.309999999256},{"$f":"'Rate Base'!AB116","v":52487.309999999256},{"$f":"'Rate Base'!AC116","v":52487.309999999256},{"$f":"'Rate Base'!AD116","v":52487.309999999256},{"$f":"'Rate Base'!AE116","v":52487.309999999256},null,{"$f":"((F118/2)+SUM(G118:Q118)+(R118/2))/12","v":52487.309999999539},{"$f":"+R118","v":52487.309999999256},52487.309999999256,52487.309999999256,52487.310000000005,{"$f":"(X118/X119)*Y119","v":52487.310000000005},{"$f":"(Y118/Y119)*Z119","v":52487.310000000005},{"$f":"(Z118/Z119)*AA119","v":52487.310000000005},{"$f":"(AA118/AA119)*AB119","v":52487.310000000005},{"$f":"(AB118/AB119)*AC119","v":52487.310000000005},{"$f":"(AC118/AC119)*AD119","v":52487.310000000005},{"$f":"(AD118/AD119)*AE119","v":52487.310000000005},{"$f":"(AE118/AE119)*AF119","v":52487.310000000005},{"$f":"(AF118/AF119)*AG119","v":52487.310000000005},null,null,{"$f":"((U118/2)+SUM(V118:AF118)+(AG118/2))/12","v":52487.309999999859},{"$f":"AG118","v":52487.310000000005},{"$f":"(AK118/AK119)*AL119","v":52487.310000000005},{"$f":"(AL118/AL119)*AM119","v":52487.310000000005},{"$f":"(AM118/AM119)*AN119","v":52487.310000000005},{"$f":"(AN118/AN119)*AO119","v":52487.310000000005},{"$f":"(AO118/AO119)*AP119","v":52487.310000000005},{"$f":"(AP118/AP119)*AQ119","v":52487.310000000005},{"$f":"(AQ118/AQ119)*AR119","v":52487.310000000005},{"$f":"(AR118/AR119)*AS119","v":52487.310000000005},{"$f":"(AS118/AS119)*AT119","v":52487.310000000005},{"$f":"(AT118/AT119)*AU119","v":52487.310000000005},{"$f":"(AU118/AU119)*AV119","v":52487.310000000005},{"$f":"(AV118/AV119)*AW119","v":52487.310000000005},null,null,null,{"$f":"((AK118/2)+SUM(AL118:AV118)+(AW118/2))/12","v":52487.310000000019}]
[104,null,null,null,"Total",{"$f":"SUM(F117:F118)","v":64859.200000000004},64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,64859.199999999255,null,{"$f":"SUM(T117:T118)","v":64859.199999999539},{"$f":"+R119","v":64859.199999999255},{"$f":"SUM(V117:V118)","v":64859.199999999255},{"$f":"SUM(W117:W118)","v":64859.199999999255},{"$f":"SUM(X117:X118)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,X119+$AH119/12,X119+((J119-I119)/($R119-$F119))*$AH119)","v":64859.200000000004},{"$f":"IF($R119-$I119=0,Y119+$AH119/12,Y119+((K119-J119)/($R119-$I119))*$AH119)","v":64859.200000000004},64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,64859.200000000004,{"$f":"'101_106 PROJECTION'!N28","v":0},{"$f":"+AG119-U119","v":7.4942363426089287E-10},{"$f":"SUM(AJ117:AJ118)","v":64859.199999999859},{"$f":"AG119","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AK119+$AX119/12,AK119+((G119-F119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AL119+$AX119/12,AL119+((H119-G119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AM119+$AX119/12,AM119+((I119-H119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AN119+$AX119/12,AN119+((J119-I119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AO119+$AX119/12,AO119+((K119-J119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AP119+$AX119/12,AP119+((L119-K119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AQ119+$AX119/12,AQ119+((M119-L119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AR119+$AX119/12,AR119+((N119-M119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AS119+$AX119/12,AS119+((O119-N119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AT119+$AX119/12,AT119+((P119-O119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AU119+$AX119/12,AU119+((Q119-P119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"IF($R119-$F119=0,AV119+$AX119/12,AV119+((R119-Q119)/($R119-$F119))*$AX119)","v":64859.200000000004},{"$f":"'101_106 PROJECTION'!$T$28","v":0},{"$f":"+AW119-AK119","v":0},null,{"$f":"SUM(BA117:BA118)","v":64859.200000000019}]
[105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X119-U119","v":7.4942363426089287E-10},null,null,null,null,null,null,null,null,null,{"$f":"AH119-X120","v":-7.4942363426089287E-10}]
[106,null,"394","Tools, Shop & Garage Equipment"]
[107,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S120","v":2330906.81},{"$f":"'Rate Base'!T120","v":2330906.81},{"$f":"'Rate Base'!U120","v":2330906.81},{"$f":"'Rate Base'!V120","v":2330906.81},{"$f":"'Rate Base'!W120","v":2330906.81},{"$f":"'Rate Base'!X120","v":2330906.81},{"$f":"'Rate Base'!Y120","v":2260217.5299999998},{"$f":"'Rate Base'!Z120","v":2260217.5299999998},{"$f":"'Rate Base'!AA120","v":2260217.5299999998},{"$f":"'Rate Base'!AB120","v":2260217.5299999998},{"$f":"'Rate Base'!AC120","v":2260217.5299999998},{"$f":"'Rate Base'!AD120","v":2260217.5299999998},{"$f":"'Rate Base'!AE120","v":2260217.5299999998},null,{"$f":"((F122/2)+SUM(G122:Q122)+(R122/2))/12","v":2292616.7833333337},{"$f":"+R122","v":2260217.5299999998},2260217.5299999998,2260217.5299999998,2041146.99,{"$f":"(X122/X125)*Y125","v":2041146.9900000002},{"$f":"(Y122/Y125)*Z125","v":2041146.9900000002},{"$f":"(Z122/Z125)*AA125","v":5947580.5734927338},{"$f":"(AA122/AA125)*AB125","v":5947580.5734927338},{"$f":"(AB122/AB125)*AC125","v":5968810.9021927034},{"$f":"(AC122/AC125)*AD125","v":5968810.9021927034},{"$f":"(AD122/AD125)*AE125","v":5886118.837472491},{"$f":"(AE122/AE125)*AF125","v":5886118.837472491},{"$f":"(AF122/AF125)*AG125","v":5920371.8497261517},null,null,{"$f":"((U122/2)+SUM(V122:AF122)+(AG122/2))/12","v":4194932.6121815778},{"$f":"AG122","v":5920371.8497261517},{"$f":"(AK122/AK125)*AL125","v":5744242.5203211736},{"$f":"(AL122/AL125)*AM125","v":5744242.5203211736},5744242.5203211736,5744242.5203211736,5744242.5203211736,16863216.565868411,16863216.565868411,16923644.95118409,16923644.95118409,16688276.577002063,16688276.577002063,16785771.733668655,null,null,null,{"$f":"((AK122/2)+SUM(AL122:AV122)+(AW122/2))/12","v":11752046.7151177}]
[108,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S121","v":28965678.68},{"$f":"'Rate Base'!T121","v":28976154.559999999},{"$f":"'Rate Base'!U121","v":28976154.559999999},{"$f":"'Rate Base'!V121","v":28976154.559999999},{"$f":"'Rate Base'!W121","v":28976154.559999999},{"$f":"'Rate Base'!X121","v":28976154.559999999},{"$f":"'Rate Base'!Y121","v":28385505.729999997},{"$f":"'Rate Base'!Z121","v":28385505.729999997},{"$f":"'Rate Base'!AA121","v":28381911.549999997},{"$f":"'Rate Base'!AB121","v":28381911.549999997},{"$f":"'Rate Base'!AC121","v":28395910.869999997},{"$f":"'Rate Base'!AD121","v":28395910.869999997},{"$f":"'Rate Base'!AE121","v":28390112.019999996},null,{"$f":"((F123/2)+SUM(G123:Q123)+(R123/2))/12","v":28657110.370833326},{"$f":"+R123","v":28390112.019999996},28390112.019999996,28373762.019999996,26534874.57,{"$f":"(X123/X125)*Y125","v":26534874.57},{"$f":"(Y123/Y125)*Z125","v":26534874.57},{"$f":"(Z123/Z125)*AA125","v":77318441.682927668},{"$f":"(AA123/AA125)*AB125","v":77318441.682927668},{"$f":"(AB123/AB125)*AC125","v":77594435.578464583},{"$f":"(AC123/AC125)*AD125","v":77594435.578464583},{"$f":"(AD123/AD125)*AE125","v":76519440.207707301},{"$f":"(AE123/AE125)*AF125","v":76519440.207707301},{"$f":"(AF123/AF125)*AG125","v":76964728.757845268},null,null,{"$f":"((U123/2)+SUM(V123:AF123)+(AG123/2))/12","v":54325879.423093468},{"$f":"AG123","v":76964728.757845268},{"$f":"(AK123/AK125)*AL125","v":74675050.60788542},{"$f":"(AL123/AL125)*AM125","v":74675050.60788542},74675050.60788542,74675050.60788542,74675050.60788542,219221515.45884717,219221515.45884717,220007083.39328542,220007083.39328542,216947298.71473813,216947298.71473813,218214734.01753843,null,null,null,{"$f":"((AK123/2)+SUM(AL123:AV123)+(AW123/2))/12","v":152776398.29673839}]
[109,null,null,null,"General",{"$f":"'Rate Base'!S122","v":0},{"$f":"'Rate Base'!T122","v":0},{"$f":"'Rate Base'!U122","v":0},{"$f":"'Rate Base'!V122","v":0},{"$f":"'Rate Base'!W122","v":0},{"$f":"'Rate Base'!X122","v":0},{"$f":"'Rate Base'!Y122","v":0},{"$f":"'Rate Base'!Z122","v":0},{"$f":"'Rate Base'!AA122","v":0},{"$f":"'Rate Base'!AB122","v":0},{"$f":"'Rate Base'!AC122","v":0},{"$f":"'Rate Base'!AD122","v":0},{"$f":"'Rate Base'!AE122","v":0},null,{"$f":"((F124/2)+SUM(G124:Q124)+(R124/2))/12","v":0},{"$f":"+R124","v":0},0,0,0,{"$f":"(X124/X125)*Y125","v":0},{"$f":"(Y124/Y125)*Z125","v":0},{"$f":"(Z124/Z125)*AA125","v":0},{"$f":"(AA124/AA125)*AB125","v":0},{"$f":"(AB124/AB125)*AC125","v":0},{"$f":"(AC124/AC125)*AD125","v":0},{"$f":"(AD124/AD125)*AE125","v":0},{"$f":"(AE124/AE125)*AF125","v":0},{"$f":"(AF124/AF125)*AG125","v":0},null,null,{"$f":"((U124/2)+SUM(V124:AF124)+(AG124/2))/12","v":0},{"$f":"AG124","v":0},{"$f":"(AK124/AK125)*AL125","v":0},{"$f":"(AL124/AL125)*AM125","v":0},{"$f":"(AM124/AM125)*AN125","v":0},{"$f":"(AN124/AN125)*AO125","v":0},{"$f":"(AO124/AO125)*AP125","v":0},{"$f":"(AP124/AP125)*AQ125","v":0},{"$f":"(AQ124/AQ125)*AR125","v":0},{"$f":"(AR124/AR125)*AS125","v":0},{"$f":"(AS124/AS125)*AT125","v":0},{"$f":"(AT124/AT125)*AU125","v":0},{"$f":"(AU124/AU125)*AV125","v":0},{"$f":"(AV124/AV125)*AW125","v":0},null,null,null,{"$f":"((AK124/2)+SUM(AL124:AV124)+(AW124/2))/12","v":0}]
[110,null,null,null,"Total",{"$f":"SUM(F122:F124)","v":31296585.489999998},31307061.369999997,31307061.369999997,31307061.369999997,31307061.369999997,31307061.369999997,30645723.259999998,30645723.259999998,30642129.079999998,30642129.079999998,30656128.399999999,30656128.399999999,30650329.549999997,null,{"$f":"SUM(T122:T124)","v":30949727.154166661},{"$f":"+R125","v":30650329.549999997},{"$f":"SUM(V122:V124)","v":30650329.549999997},{"$f":"SUM(W122:W124)","v":30633979.549999997},{"$f":"SUM(X122:X124)","v":28576021.559999999},{"$f":"X125+((J125-I125)/($R125-$I125))*$AH126","v":28576021.559999999},28576021.559999999,83266022.256420404,83266022.256420404,83563246.480657294,83563246.480657294,82405559.045179799,82405559.045179799,82885100.607571423,{"$f":"'101_106 PROJECTION'!N29","v":52234771.057571426},{"$f":"+AG125-U125","v":52234771.057571426},{"$f":"SUM(AJ122:AJ124)","v":58520812.035275042},{"$f":"AG125","v":82885100.607571423},{"$f":"IF($R125-$F125=0,AK125+$AX125/12,AK125+((G125-F125)/($R125-$F125))*$AX125)","v":80419293.128206596},{"$f":"IF($R125-$F125=0,AL125+$AX125/12,AL125+((H125-G125)/($R125-$F125))*$AX125)","v":80419293.128206596},{"$f":"IF($R125-$F125=0,AM125+$AX125/12,AM125+((I125-H125)/($R125-$F125))*$AX125)","v":80419293.128206596},{"$f":"IF($R125-$F125=0,AN125+$AX125/12,AN125+((J125-I125)/($R125-$F125))*$AX125)","v":80419293.128206596},{"$f":"IF($R125-$F125=0,AO125+$AX125/12,AO125+((K125-J125)/($R125-$F125))*$AX125)","v":80419293.128206596},{"$f":"IF($R125-$F125=0,AP125+$AX125/12,AP125+((L125-K125)/($R125-$F125))*$AX125)","v":236084732.0247156},{"$f":"IF($R125-$F125=0,AQ125+$AX125/12,AQ125+((M125-L125)/($R125-$F125))*$AX125)","v":236084732.0247156},{"$f":"IF($R125-$F125=0,AR125+$AX125/12,AR125+((N125-M125)/($R125-$F125))*$AX125)","v":236930728.34446952},{"$f":"IF($R125-$F125=0,AS125+$AX125/12,AS125+((O125-N125)/($R125-$F125))*$AX125)","v":236930728.34446952},{"$f":"IF($R125-$F125=0,AT125+$AX125/12,AT125+((P125-O125)/($R125-$F125))*$AX125)","v":233635575.29174021},{"$f":"IF($R125-$F125=0,AU125+$AX125/12,AU125+((Q125-P125)/($R125-$F125))*$AX125)","v":233635575.29174021},{"$f":"IF($R125-$F125=0,AV125+$AX125/12,AV125+((R125-Q125)/($R125-$F125))*$AX125)","v":235000505.75120708},{"$f":"'101_106 PROJECTION'!$T$29","v":152115405.14363569},{"$f":"+AW125-AK125","v":152115405.14363566},null,{"$f":"SUM(BA122:BA124)","v":164528445.01185608}]
[111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X125-U125","v":-2074307.9899999984},null,null,null,null,null,null,null,null,{"$f":"AG125-U125","v":52234771.057571426},{"$f":"AH125-X126","v":54309079.047571421},null,null,{"$f":"AG126","v":52234771.057571426}]
[112,null,"395","Laboratory Equipment"]
[113,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S126","v":0},{"$f":"'Rate Base'!T126","v":0},{"$f":"'Rate Base'!U126","v":0},{"$f":"'Rate Base'!V126","v":0},{"$f":"'Rate Base'!W126","v":0},{"$f":"'Rate Base'!X126","v":0},{"$f":"'Rate Base'!Y126","v":0},{"$f":"'Rate Base'!Z126","v":0},{"$f":"'Rate Base'!AA126","v":0},{"$f":"'Rate Base'!AB126","v":0},{"$f":"'Rate Base'!AC126","v":0},{"$f":"'Rate Base'!AD126","v":0},{"$f":"'Rate Base'!AE126","v":0},null,{"$f":"((F128/2)+SUM(G128:Q128)+(R128/2))/12","v":0},{"$f":"+R128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U128/2)+SUM(V128:AF128)+(AG128/2))/12","v":0},{"$f":"AG128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK128/2)+SUM(AL128:AV128)+(AW128/2))/12","v":0}]
[114,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S127","v":7047.9100000000035},{"$f":"'Rate Base'!T127","v":7047.9100000000035},{"$f":"'Rate Base'!U127","v":7047.9100000000035},{"$f":"'Rate Base'!V127","v":7047.9100000000035},{"$f":"'Rate Base'!W127","v":7047.9100000000035},{"$f":"'Rate Base'!X127","v":7047.9100000000035},{"$f":"'Rate Base'!Y127","v":7047.9100000000035},{"$f":"'Rate Base'!Z127","v":7047.9100000000035},{"$f":"'Rate Base'!AA127","v":7047.910000000149},{"$f":"'Rate Base'!AB127","v":0},{"$f":"'Rate Base'!AC127","v":0},{"$f":"'Rate Base'!AD127","v":0},{"$f":"'Rate Base'!AE127","v":0},null,{"$f":"((F129/2)+SUM(G129:Q129)+(R129/2))/12","v":4992.2695833333482},{"$f":"+R129","v":0},0,0,3.637978807091713E-12,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U129/2)+SUM(V129:AF129)+(AG129/2))/12","v":3.0316490059097606E-13},{"$f":"AG129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK129/2)+SUM(AL129:AV129)+(AW129/2))/12","v":0}]
[115,null,null,null,"General",{"$f":"'Rate Base'!S128","v":0},{"$f":"'Rate Base'!T128","v":0},{"$f":"'Rate Base'!U128","v":0},{"$f":"'Rate Base'!V128","v":0},{"$f":"'Rate Base'!W128","v":0},{"$f":"'Rate Base'!X128","v":0},{"$f":"'Rate Base'!Y128","v":0},{"$f":"'Rate Base'!Z128","v":0},{"$f":"'Rate Base'!AA128","v":0},{"$f":"'Rate Base'!AB128","v":0},{"$f":"'Rate Base'!AC128","v":0},{"$f":"'Rate Base'!AD128","v":0},{"$f":"'Rate Base'!AE128","v":0},null,{"$f":"((F130/2)+SUM(G130:Q130)+(R130/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U130/2)+SUM(V130:AF130)+(AG130/2))/12","v":0},{"$f":"AG130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK130/2)+SUM(AL130:AV130)+(AW130/2))/12","v":0}]
[116,null,null,null,"Total",{"$f":"SUM(F128:F130)","v":7047.9100000000035},7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.9100000000035,7047.910000000149,0,0,0,0,null,{"$f":"SUM(T128:T130)","v":4992.2695833333482},0,{"$f":"SUM(V128:V130)","v":0},{"$f":"SUM(W128:W130)","v":0},{"$f":"SUM(X128:X130)","v":3.637978807091713E-12},{"$f":"X131+$AH$131/9","v":-783.10111111110746},{"$f":"Y131+$AH$131/9","v":-1566.2022222222186},-2349.3033333333296,-3132.4044444444407,-3915.5055555555518,-4698.6066666666629,-5481.707777777774,-6264.8088888888851,-7047.9099999999962,{"$f":"'101_106 PROJECTION'!N30","v":-7047.91},{"$f":"+AG131-U131","v":-7047.9099999999962},{"$f":"SUM(AJ128:AJ130)","v":3.0316490059097606E-13},{"$f":"AG131","v":-7047.9099999999962},{"$f":"IF($R131-$F131=0,AK131+$AX131/12,AK131+((G131-F131)/($R131-$F131))*$AX131)","v":-7047.9099999999962},{"$f":"IF($R131-$F131=0,AL131+$AX131/12,AL131+((H131-G131)/($R131-$F131))*$AX131)","v":-7047.9099999999962},{"$f":"IF($R131-$F131=0,AM131+$AX131/12,AM131+((I131-H131)/($R131-$F131))*$AX131)","v":-7047.9099999999962},{"$f":"IF($R131-$F131=0,AN131+$AX131/12,AN131+((J131-I131)/($R131-$F131))*$AX131)","v":-7047.9099999999962},{"$f":"IF($R131-$F131=0,AO131+$AX131/12,AO131+((K131-J131)/($R131-$F131))*$AX131)","v":-7047.9099999999962},{"$f":"IF($R131-$F131=0,AP131+$AX131/12,AP131+((L131-K131)/($R131-$F131))*$AX131)","v":-7047.9099999999962},{"$f":"IF($R131-$F131=0,AQ131+$AX131/12,AQ131+((M131-L131)/($R131-$F131))*$AX131)","v":-7047.9099999999962},{"$f":"IF($R131-$F131=0,AR131+$AX131/12,AR131+((N131-M131)/($R131-$F131))*$AX131)","v":-7047.9099999998507},0,{"$f":"IF($R131-$F131=0,AT131+$AX131/12,AT131+((P131-O131)/($R131-$F131))*$AX131)","v":0},{"$f":"IF($R131-$F131=0,AU131+$AX131/12,AU131+((Q131-P131)/($R131-$F131))*$AX131)","v":0},{"$f":"IF($R131-$F131=0,AV131+$AX131/12,AV131+((R131-Q131)/($R131-$F131))*$AX131)","v":0},{"$f":"'101_106 PROJECTION'!$T$30","v":-7047.91},{"$f":"+AW131-AK131","v":7047.9099999999962},null,{"$f":"SUM(BA128:BA130)","v":0}]
[117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X131-U131","v":3.637978807091713E-12},null,null,null,null,null,null,null,null,{"$f":"AG131-U131","v":-7047.9099999999962},null,null,null,{"$f":"AG132","v":-7047.9099999999962}]
[118,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,{"$f":"+AG133","v":0}]
[119,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S132","v":1344132.9},{"$f":"'Rate Base'!T132","v":1344132.9},{"$f":"'Rate Base'!U132","v":1344132.9},{"$f":"'Rate Base'!V132","v":1344132.9},{"$f":"'Rate Base'!W132","v":1344132.9},{"$f":"'Rate Base'!X132","v":1344132.9},{"$f":"'Rate Base'!Y132","v":1344132.9},{"$f":"'Rate Base'!Z132","v":1344132.9},{"$f":"'Rate Base'!AA132","v":1344132.9},{"$f":"'Rate Base'!AB132","v":1344132.9},{"$f":"'Rate Base'!AC132","v":1344132.9},{"$f":"'Rate Base'!AD132","v":1344132.9},{"$f":"'Rate Base'!AE132","v":1344132.9},null,{"$f":"((F134/2)+SUM(G134:Q134)+(R134/2))/12","v":1344132.9000000001},1344132.9,1344132.9,1344132.9,1344132.9,{"$f":"(X134/X137)*Y137","v":1344132.9},{"$f":"(Y134/Y137)*Z137","v":1344132.9},{"$f":"(Z134/Z137)*AA137","v":1344132.9},{"$f":"(AA134/AA137)*AB137","v":1344132.9},{"$f":"(AB134/AB137)*AC137","v":1344132.9},{"$f":"(AC134/AC137)*AD137","v":1344132.9},{"$f":"(AD134/AD137)*AE137","v":1339101.3120980186},{"$f":"(AE134/AE137)*AF137","v":1339101.3120980186},{"$f":"(AF134/AF137)*AG137","v":1339101.3120980186},null,null,{"$f":"((U134/2)+SUM(V134:AF134)+(AG134/2))/12","v":1343084.6525204207},{"$f":"AG134","v":1339101.3120980186},{"$f":"(AK134/AK137)*AL137","v":1299208.1673311144},{"$f":"(AL134/AL137)*AM137","v":1296037.5701852646},1296037.5701852646,1296037.5701852646,1296037.5701852646,1296037.5701852646,1296037.5701852646,1296037.5701852646,1296037.5701852646,1317918.0724485975,1317918.0724485975,1317918.0724485975,null,null,null,{"$f":"((AK134/2)+SUM(AL134:AV134)+(AW134/2))/12","v":1302654.5471653112}]
[120,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S133","v":15192886.720000001},{"$f":"'Rate Base'!T133","v":14953312.48},{"$f":"'Rate Base'!U133","v":14934271.780000001},{"$f":"'Rate Base'!V133","v":14934271.780000001},{"$f":"'Rate Base'!W133","v":14934271.780000001},{"$f":"'Rate Base'!X133","v":14934271.780000001},{"$f":"'Rate Base'!Y133","v":14934271.780000001},{"$f":"'Rate Base'!Z133","v":14934271.780000001},{"$f":"'Rate Base'!AA133","v":14934271.780000001},{"$f":"'Rate Base'!AB133","v":14934271.780000001},{"$f":"'Rate Base'!AC133","v":15065672.920000002},{"$f":"'Rate Base'!AD133","v":15065672.920000002},{"$f":"'Rate Base'!AE133","v":15065672.920000002},null,{"$f":"((F135/2)+SUM(G135:Q135)+(R135/2))/12","v":14974009.365000008},15065672.920000002,15065672.920000002,15065672.920000002,15065672.920000002,{"$f":"(X135/X137)*Y137","v":15065672.920000002},{"$f":"(Y135/Y137)*Z137","v":15065672.920000002},{"$f":"(Z135/Z137)*AA137","v":15065672.920000002},{"$f":"(AA135/AA137)*AB137","v":15065672.920000002},{"$f":"(AB135/AB137)*AC137","v":15065672.920000002},{"$f":"(AC135/AC137)*AD137","v":15065672.920000002},{"$f":"(AD135/AD137)*AE137","v":15009276.519317094},{"$f":"(AE135/AE137)*AF137","v":15009276.519317094},{"$f":"(AF135/AF137)*AG137","v":15009276.519317094},null,null,{"$f":"((U135/2)+SUM(V135:AF135)+(AG135/2))/12","v":15053923.669857731},{"$f":"AG135","v":15009276.519317094},{"$f":"(AK135/AK137)*AL137","v":14562135.413844274},{"$f":"(AL135/AL137)*AM137","v":14526597.871715471},14526597.871715471,14526597.871715471,14526597.871715471,14526597.871715471,14526597.871715471,14526597.871715471,14526597.871715471,14771844.818966517,14771844.818966517,14771844.818966517,null,null,null,{"$f":"((AK135/2)+SUM(AL135:AV135)+(AW135/2))/12","v":14600764.057886906}]
[121,null,null,null,"General",{"$f":"'Rate Base'!S134","v":0},{"$f":"'Rate Base'!T134","v":0},{"$f":"'Rate Base'!U134","v":0},{"$f":"'Rate Base'!V134","v":0},{"$f":"'Rate Base'!W134","v":0},{"$f":"'Rate Base'!X134","v":0},{"$f":"'Rate Base'!Y134","v":0},{"$f":"'Rate Base'!Z134","v":0},{"$f":"'Rate Base'!AA134","v":0},{"$f":"'Rate Base'!AB134","v":0},{"$f":"'Rate Base'!AC134","v":0},{"$f":"'Rate Base'!AD134","v":0},{"$f":"'Rate Base'!AE134","v":0},null,{"$f":"((F136/2)+SUM(G136:Q136)+(R136/2))/12","v":0},0,0,0,0,{"$f":"(X136/X137)*Y137","v":0},{"$f":"(Y136/Y137)*Z137","v":0},{"$f":"(Z136/Z137)*AA137","v":0},{"$f":"(AA136/AA137)*AB137","v":0},{"$f":"(AB136/AB137)*AC137","v":0},{"$f":"(AC136/AC137)*AD137","v":0},{"$f":"(AD136/AD137)*AE137","v":0},{"$f":"(AE136/AE137)*AF137","v":0},{"$f":"(AF136/AF137)*AG137","v":0},null,null,{"$f":"((U136/2)+SUM(V136:AF136)+(AG136/2))/12","v":0},{"$f":"AG136","v":0},{"$f":"(AK136/AK137)*AL137","v":0},{"$f":"(AL136/AL137)*AM137","v":0},{"$f":"(AM136/AM137)*AN137","v":0},{"$f":"(AN136/AN137)*AO137","v":0},{"$f":"(AO136/AO137)*AP137","v":0},{"$f":"(AP136/AP137)*AQ137","v":0},{"$f":"(AQ136/AQ137)*AR137","v":0},{"$f":"(AR136/AR137)*AS137","v":0},{"$f":"(AS136/AS137)*AT137","v":0},{"$f":"(AT136/AT137)*AU137","v":0},{"$f":"(AU136/AU137)*AV137","v":0},{"$f":"(AV136/AV137)*AW137","v":0},null,null,null,{"$f":"((AK136/2)+SUM(AL136:AV136)+(AW136/2))/12","v":0}]
[122,null,null,null,"Total",{"$f":"SUM(F134:F136)","v":16537019.620000001},16297445.380000001,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16278404.680000002,16409805.820000002,16409805.820000002,16409805.820000002,null,{"$f":"SUM(T134:T136)","v":16318142.265000008},16409805.820000002,{"$f":"SUM(V134:V136)","v":16409805.820000002},{"$f":"SUM(W134:W136)","v":16409805.820000002},{"$f":"SUM(X134:X136)","v":16409805.820000002},{"$f":"X137+((J137-I137)/($R137-$I137))*$AH137","v":16409805.820000002},16409805.820000002,16409805.820000002,16409805.820000002,16409805.820000002,16409805.820000002,16348377.831415113,16348377.831415113,16348377.831415113,{"$f":"'101_106 PROJECTION'!N31","v":-61427.98858488939},{"$f":"+AG137-U137","v":-61427.988584889099},{"$f":"SUM(AJ134:AJ136)","v":16397008.322378151},{"$f":"AG137","v":16348377.831415113},{"$f":"IF($R137-$F137=0,AK137+$AX137/12,AK137+((G137-F137)/($R137-$F137))*$AX137)","v":15861343.581175389},{"$f":"IF($R137-$F137=0,AL137+$AX137/12,AL137+((H137-G137)/($R137-$F137))*$AX137)","v":15822635.441900736},{"$f":"IF($R137-$F137=0,AM137+$AX137/12,AM137+((I137-H137)/($R137-$F137))*$AX137)","v":15822635.441900736},{"$f":"IF($R137-$F137=0,AN137+$AX137/12,AN137+((J137-I137)/($R137-$F137))*$AX137)","v":15822635.441900736},{"$f":"IF($R137-$F137=0,AO137+$AX137/12,AO137+((K137-J137)/($R137-$F137))*$AX137)","v":15822635.441900736},{"$f":"IF($R137-$F137=0,AP137+$AX137/12,AP137+((L137-K137)/($R137-$F137))*$AX137)","v":15822635.441900736},{"$f":"IF($R137-$F137=0,AQ137+$AX137/12,AQ137+((M137-L137)/($R137-$F137))*$AX137)","v":15822635.441900736},{"$f":"IF($R137-$F137=0,AR137+$AX137/12,AR137+((N137-M137)/($R137-$F137))*$AX137)","v":15822635.441900736},{"$f":"IF($R137-$F137=0,AS137+$AX137/12,AS137+((O137-N137)/($R137-$F137))*$AX137)","v":15822635.441900736},{"$f":"IF($R137-$F137=0,AT137+$AX137/12,AT137+((P137-O137)/($R137-$F137))*$AX137)","v":16089762.891415114},{"$f":"IF($R137-$F137=0,AU137+$AX137/12,AU137+((Q137-P137)/($R137-$F137))*$AX137)","v":16089762.891415114},{"$f":"IF($R137-$F137=0,AV137+$AX137/12,AV137+((R137-Q137)/($R137-$F137))*$AX137)","v":16089762.891415114},{"$f":"'101_106 PROJECTION'!$T$31","v":-258614.94},{"$f":"+AW137-AK137","v":-258614.93999999948},null,{"$f":"SUM(BA134:BA136)","v":15903418.605052218}]
[123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X137-U137","v":0},null,null,null,null,null,null,null,null,{"$f":"AG137-U137","v":-61427.988584889099}]
[124,null,"397","Communication Equipment"]
[125,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S138","v":3108904.31},{"$f":"'Rate Base'!T138","v":3108904.31},{"$f":"'Rate Base'!U138","v":3108904.31},{"$f":"'Rate Base'!V138","v":3108904.31},{"$f":"'Rate Base'!W138","v":3108904.31},{"$f":"'Rate Base'!X138","v":3108904.31},{"$f":"'Rate Base'!Y138","v":3108904.31},{"$f":"'Rate Base'!Z138","v":3108904.31},{"$f":"'Rate Base'!AA138","v":3108904.31},{"$f":"'Rate Base'!AB138","v":3108904.31},{"$f":"'Rate Base'!AC138","v":3108904.31},{"$f":"'Rate Base'!AD138","v":3108904.31},{"$f":"'Rate Base'!AE138","v":3108904.31},null,{"$f":"((F140/2)+SUM(G140:Q140)+(R140/2))/12","v":3108904.31},{"$f":"+R140","v":3108904.31},3108904.31,3108904.31,3108904.31,{"$f":"(X140/X142)*Y142","v":3108904.31},{"$f":"(Y140/Y142)*Z142","v":3108904.31},{"$f":"(Z140/Z142)*AA142","v":3108904.31},{"$f":"(AA140/AA142)*AB142","v":3108904.31},{"$f":"(AB140/AB142)*AC142","v":3108904.31},{"$f":"(AC140/AC142)*AD142","v":3108904.31},{"$f":"(AD140/AD142)*AE142","v":3328735.0396017316},{"$f":"(AE140/AE142)*AF142","v":3328735.0396017316},{"$f":"(AF140/AF142)*AG142","v":3328735.0396017316},null,null,{"$f":"((U140/2)+SUM(V140:AF140)+(AG140/2))/12","v":3154702.3786670268},{"$f":"AG140","v":3328735.0396017316},{"$f":"(AK140/AK142)*AL142","v":3328735.0396017316},{"$f":"(AL140/AL142)*AM142","v":3595274.4876634935},3595274.4876634935,3595274.4876634935,3595274.4876634935,3595274.4876634935,3595274.4876634935,3595274.4876634935,3595274.4876634935,3776918.6011977033,3776918.6011977033,3776918.6011977033,null,null,null,{"$f":"((AK140/2)+SUM(AL140:AV140)+(AW140/2))/12","v":3599799.580308733}]
[126,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S139","v":11950515.970000003},{"$f":"'Rate Base'!T139","v":11950515.970000003},{"$f":"'Rate Base'!U139","v":11970990.370000003},{"$f":"'Rate Base'!V139","v":11970990.370000003},{"$f":"'Rate Base'!W139","v":11970990.370000003},{"$f":"'Rate Base'!X139","v":11970990.370000003},{"$f":"'Rate Base'!Y139","v":11970990.370000003},{"$f":"'Rate Base'!Z139","v":11970990.370000003},{"$f":"'Rate Base'!AA139","v":11970990.370000003},{"$f":"'Rate Base'!AB139","v":11970990.370000003},{"$f":"'Rate Base'!AC139","v":11984943.480000002},{"$f":"'Rate Base'!AD139","v":11984943.480000002},{"$f":"'Rate Base'!AE139","v":11984943.480000002},null,{"$f":"((F141/2)+SUM(G141:Q141)+(R141/2))/12","v":11971337.967916673},{"$f":"+R141","v":11984943.480000002},11984943.480000002,11984943.480000002,11984943.480000002,{"$f":"(X141/X142)*Y142","v":11984943.480000002},{"$f":"(Y141/Y142)*Z142","v":11984943.480000002},{"$f":"(Z141/Z142)*AA142","v":11984943.480000002},{"$f":"(AA141/AA142)*AB142","v":11984943.480000002},{"$f":"(AB141/AB142)*AC142","v":11984943.480000002},{"$f":"(AC141/AC142)*AD142","v":11984943.480000002},{"$f":"(AD141/AD142)*AE142","v":12832399.241494287},{"$f":"(AE141/AE142)*AF142","v":12832399.241494287},{"$f":"(AF141/AF142)*AG142","v":12832399.241494287},null,null,{"$f":"((U141/2)+SUM(V141:AF141)+(AG141/2))/12","v":12161496.763644645},{"$f":"AG141","v":12832399.241494287},{"$f":"(AK141/AK142)*AL142","v":12832399.241494287},{"$f":"(AL141/AL142)*AM142","v":13859918.875963388},13859918.875963388,13859918.875963388,13859918.875963388,13859918.875963388,13859918.875963388,13859918.875963388,13859918.875963388,14560163.790925793,14560163.790925793,14560163.790925793,null,null,null,{"$f":"((AK141/2)+SUM(AL141:AV141)+(AW141/2))/12","v":13877363.278938586}]
[127,null,null,null,"Total",{"$f":"SUM(F140:F141)","v":15059420.280000003},15059420.280000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15079894.680000003,15093847.790000003,15093847.790000003,15093847.790000003,null,{"$f":"SUM(T140:T141)","v":15080242.277916674},{"$f":"+R142","v":15093847.790000003},{"$f":"SUM(V140:V141)","v":15093847.790000003},{"$f":"SUM(W140:W141)","v":15093847.790000003},{"$f":"SUM(X140:X141)","v":15093847.790000003},{"$f":"X142+((J142-I142)/($R142-$I142))*$AH142","v":15093847.790000003},{"$f":"IF($R142-$I142=0,Y142+$AH142/12,Y142+((K142-J142)/($R142-$I142))*$AH142)","v":15093847.790000003},15093847.790000003,15093847.790000003,15093847.790000003,15093847.790000003,16161134.281096019,16161134.281096019,16161134.281096019,{"$f":"'101_106 PROJECTION'!N32","v":1067286.491096016},{"$f":"+AG142-U142","v":1067286.491096016},{"$f":"SUM(AJ140:AJ141)","v":15316199.142311672},{"$f":"AG142","v":16161134.281096019},{"$f":"IF($R142-$F142=0,AK142+$AX142/12,AK142+((G142-F142)/($R142-$F142))*$AX142)","v":16161134.281096019},{"$f":"IF($R142-$F142=0,AL142+$AX142/12,AL142+((H142-G142)/($R142-$F142))*$AX142)","v":17455193.363626882},{"$f":"IF($R142-$F142=0,AM142+$AX142/12,AM142+((I142-H142)/($R142-$F142))*$AX142)","v":17455193.363626882},{"$f":"IF($R142-$F142=0,AN142+$AX142/12,AN142+((J142-I142)/($R142-$F142))*$AX142)","v":17455193.363626882},{"$f":"IF($R142-$F142=0,AO142+$AX142/12,AO142+((K142-J142)/($R142-$F142))*$AX142)","v":17455193.363626882},{"$f":"IF($R142-$F142=0,AP142+$AX142/12,AP142+((L142-K142)/($R142-$F142))*$AX142)","v":17455193.363626882},{"$f":"IF($R142-$F142=0,AQ142+$AX142/12,AQ142+((M142-L142)/($R142-$F142))*$AX142)","v":17455193.363626882},{"$f":"IF($R142-$F142=0,AR142+$AX142/12,AR142+((N142-M142)/($R142-$F142))*$AX142)","v":17455193.363626882},{"$f":"IF($R142-$F142=0,AS142+$AX142/12,AS142+((O142-N142)/($R142-$F142))*$AX142)","v":17455193.363626882},{"$f":"IF($R142-$F142=0,AT142+$AX142/12,AT142+((P142-O142)/($R142-$F142))*$AX142)","v":18337082.392123498},{"$f":"IF($R142-$F142=0,AU142+$AX142/12,AU142+((Q142-P142)/($R142-$F142))*$AX142)","v":18337082.392123498},{"$f":"IF($R142-$F142=0,AV142+$AX142/12,AV142+((R142-Q142)/($R142-$F142))*$AX142)","v":18337082.392123498},{"$f":"'101_106 PROJECTION'!$T$32","v":2175948.1110274768},{"$f":"+AW142-AK142","v":2175948.1110274792},null,{"$f":"SUM(BA140:BA141)","v":17477162.859247319}]
[128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X142-U142","v":0},null,null,null,null,null,null,null,null,{"$f":"AG142-U142","v":1067286.491096016},null,null,null,{"$f":"+AG143","v":1067286.491096016}]
[129,null,"398","Miscellaneous Equipment"]
[{"$f":"+A144+1","v":130},null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S143","v":10493.4},{"$f":"'Rate Base'!T143","v":10493.4},{"$f":"'Rate Base'!U143","v":10493.4},{"$f":"'Rate Base'!V143","v":10493.4},{"$f":"'Rate Base'!W143","v":10493.4},{"$f":"'Rate Base'!X143","v":10988.04},{"$f":"'Rate Base'!Y143","v":10988.04},{"$f":"'Rate Base'!Z143","v":10988.04},{"$f":"'Rate Base'!AA143","v":10988.04},{"$f":"'Rate Base'!AB143","v":10988.04},{"$f":"'Rate Base'!AC143","v":10988.04},{"$f":"'Rate Base'!AD143","v":18705.5},{"$f":"'Rate Base'!AE143","v":18705.5},null,{"$f":"((F145/2)+SUM(G145:Q145)+(R145/2))/12","v":11767.232500000004},{"$f":"R145","v":18705.5},18705.5,18705.5,18705.5,{"$f":"(X145/X148)*Y148","v":18705.504526685829},{"$f":"(Y145/Y148)*Z148","v":18705.504911607855},{"$f":"(Z145/Z148)*AA148","v":18705.504911607855},{"$f":"(AA145/AA148)*AB148","v":18705.504911607855},{"$f":"(AB145/AB148)*AC148","v":18705.504911607855},{"$f":"(AC145/AC148)*AD148","v":18705.503555299332},{"$f":"(AD145/AD148)*AE148","v":18705.598428119909},{"$f":"(AE145/AE148)*AF148","v":18705.606770875263},{"$f":"(AF145/AF148)*AG148","v":18708.701041458109},null,null,{"$f":"((U145/2)+SUM(V145:AF145)+(AG145/2))/12","v":18705.652787345069},{"$f":"AG145","v":18708.701041458109},{"$f":"(AK145/AK148)*AL148","v":18708.701041458109},{"$f":"(AL145/AL148)*AM148","v":18708.684444193677},18708.674528030941,18708.665714026032,18708.664964536285,18708.664964536285,18708.664964536285,18708.664964536285,18708.667605433056,18708.482876574417,18708.466632220501,18702.441713074964,null,null,null,{"$f":"((AK145/2)+SUM(AL145:AV145)+(AW145/2))/12","v":18708.381173112371}]
[131,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S144","v":1069724.6599999999},{"$f":"'Rate Base'!T144","v":1069724.6599999999},{"$f":"'Rate Base'!U144","v":1080678.3399999999},{"$f":"'Rate Base'!V144","v":1087222.7},{"$f":"'Rate Base'!W144","v":1093039.67},{"$f":"'Rate Base'!X144","v":1093039.6699999997},{"$f":"'Rate Base'!Y144","v":1093039.6699999997},{"$f":"'Rate Base'!Z144","v":1093039.6699999997},{"$f":"'Rate Base'!AA144","v":1093039.669999999},{"$f":"'Rate Base'!AB144","v":1091296.7599999988},{"$f":"'Rate Base'!AC144","v":1213212.0799999989},{"$f":"'Rate Base'!AD144","v":1216215.389999999},{"$f":"'Rate Base'!AE144","v":5192475.2499999991},null,{"$f":"((F146/2)+SUM(G146:Q146)+(R146/2))/12","v":1279554.0195833331},{"$f":"+R146","v":5192475.2499999991},5189841.0099999988,5189841.0099999988,5189841.01,{"$f":"(X146/X148)*Y148","v":5189842.2659289911},{"$f":"(Y146/Y148)*Z148","v":5189842.3727256078},{"$f":"(Z146/Z148)*AA148","v":5189842.3727256078},{"$f":"(AA146/AA148)*AB148","v":5189842.3727256078},{"$f":"(AB146/AB148)*AC148","v":5189842.3727256078},{"$f":"(AC146/AC148)*AD148","v":5189841.9964178056},{"$f":"(AD146/AD148)*AE148","v":5189868.3188820528},{"$f":"(AE146/AE148)*AF148","v":5189870.633579541},{"$f":"(AF146/AF148)*AG148","v":5190729.1389585407},null,null,{"$f":"((U146/2)+SUM(V146:AF146)+(AG146/2))/12","v":5189993.1608491736},{"$f":"AG146","v":5190729.1389585407},{"$f":"(AK146/AK148)*AL148","v":5190729.1389585407},{"$f":"(AL146/AL148)*AM148","v":5190724.5340474928},5190721.7828081232,5190719.337362445,5190719.1294165133,5190719.1294165133,5190719.1294165133,5190719.1294165133,5190719.8621333269,5190668.6091111507,5190664.1021151263,5188992.4882869245,null,null,null,{"$f":"((AK146/2)+SUM(AL146:AV146)+(AW146/2))/12","v":5190640.3914854163}]
[132,null,null,null,"General",{"$f":"'Rate Base'!S145","v":0},{"$f":"'Rate Base'!T145","v":0},{"$f":"'Rate Base'!U145","v":0},{"$f":"'Rate Base'!V145","v":0},{"$f":"'Rate Base'!W145","v":0},{"$f":"'Rate Base'!X145","v":0},{"$f":"'Rate Base'!Y145","v":0},{"$f":"'Rate Base'!Z145","v":0},{"$f":"'Rate Base'!AA145","v":0},{"$f":"'Rate Base'!AB145","v":0},{"$f":"'Rate Base'!AC145","v":0},{"$f":"'Rate Base'!AD145","v":0},{"$f":"'Rate Base'!AE145","v":0},null,{"$f":"((F147/2)+SUM(G147:Q147)+(R147/2))/12","v":0},{"$f":"+R147","v":0},0,0,0,{"$f":"(X147/X148)*Y148","v":0},{"$f":"(Y147/Y148)*Z148","v":0},{"$f":"(Z147/Z148)*AA148","v":0},{"$f":"(AA147/AA148)*AB148","v":0},{"$f":"(AB147/AB148)*AC148","v":0},{"$f":"(AC147/AC148)*AD148","v":0},{"$f":"(AD147/AD148)*AE148","v":0},{"$f":"(AE147/AE148)*AF148","v":0},{"$f":"(AF147/AF148)*AG148","v":0},null,null,{"$f":"((U147/2)+SUM(V147:AF147)+(AG147/2))/12","v":0},{"$f":"AG147","v":0},{"$f":"(AK147/AK148)*AL148","v":0},{"$f":"(AL147/AL148)*AM148","v":0},{"$f":"(AM147/AM148)*AN148","v":0},{"$f":"(AN147/AN148)*AO148","v":0},{"$f":"(AO147/AO148)*AP148","v":0},{"$f":"(AP147/AP148)*AQ148","v":0},{"$f":"(AQ147/AQ148)*AR148","v":0},{"$f":"(AR147/AR148)*AS148","v":0},{"$f":"(AS147/AS148)*AT148","v":0},{"$f":"(AT147/AT148)*AU148","v":0},{"$f":"(AU147/AU148)*AV148","v":0},{"$f":"(AV147/AV148)*AW148","v":0},null,null,null,{"$f":"((AK147/2)+SUM(AL147:AV147)+(AW147/2))/12","v":0}]
[133,null,null,null,"Total",{"$f":"SUM(F145:F147)","v":1080218.0599999998},1080218.0599999998,1091171.7399999998,1097716.0999999999,1103533.0699999998,1104027.7099999997,1104027.7099999997,1104027.7099999997,1104027.709999999,1102284.7999999989,1224200.1199999989,1234920.889999999,5211180.7499999991,null,{"$f":"SUM(T145:T147)","v":1291321.252083333},{"$f":"+R148","v":5211180.7499999991},{"$f":"SUM(V145:V147)","v":5208546.5099999988},{"$f":"SUM(W145:W147)","v":5208546.5099999988},{"$f":"SUM(X145:X147)","v":5208546.51},{"$f":"X148+((J148-I148)/($R148-$I148))*$AH149","v":5208547.7704556771},{"$f":"Y148+((K148-J148)/($R148-$I148))*$AH149","v":5208547.8776372159},{"$f":"Z148+((L148-K148)/($R148-$I148))*$AH149","v":5208547.8776372159},5208547.8776372159,5208547.8776372159,5208547.4999731053,5208573.9173101727,5208576.2403504169,5209437.84,{"$f":"'101_106 PROJECTION'!N33","v":-1742.91},{"$f":"+AG148-U148","v":-1742.9099999992177},{"$f":"SUM(AJ145:AJ147)","v":5208698.813636519},{"$f":"AG148","v":5209437.84},{"$f":"IF($R148-$F148=0,AK148+$AX148/12,AK148+((G148-F148)/($R148-$F148))*$AX148)","v":5209437.84},{"$f":"IF($R148-$F148=0,AL148+$AX148/12,AL148+((H148-G148)/($R148-$F148))*$AX148)","v":5209433.2184916874},{"$f":"IF($R148-$F148=0,AM148+$AX148/12,AM148+((I148-H148)/($R148-$F148))*$AX148)","v":5209430.4573361548},{"$f":"IF($R148-$F148=0,AN148+$AX148/12,AN148+((J148-I148)/($R148-$F148))*$AX148)","v":5209428.0030764714},{"$f":"IF($R148-$F148=0,AO148+$AX148/12,AO148+((K148-J148)/($R148-$F148))*$AX148)","v":5209427.7943810495},{"$f":"IF($R148-$F148=0,AP148+$AX148/12,AP148+((L148-K148)/($R148-$F148))*$AX148)","v":5209427.7943810495},{"$f":"IF($R148-$F148=0,AQ148+$AX148/12,AQ148+((M148-L148)/($R148-$F148))*$AX148)","v":5209427.7943810495},{"$f":"IF($R148-$F148=0,AR148+$AX148/12,AR148+((N148-M148)/($R148-$F148))*$AX148)","v":5209427.7943810495},{"$f":"IF($R148-$F148=0,AS148+$AX148/12,AS148+((O148-N148)/($R148-$F148))*$AX148)","v":5209428.5297387606},{"$f":"IF($R148-$F148=0,AT148+$AX148/12,AT148+((P148-O148)/($R148-$F148))*$AX148)","v":5209377.0919877263},{"$f":"IF($R148-$F148=0,AU148+$AX148/12,AU148+((Q148-P148)/($R148-$F148))*$AX148)","v":5209372.5687473482},{"$f":"IF($R148-$F148=0,AV148+$AX148/12,AV148+((R148-Q148)/($R148-$F148))*$AX148)","v":5207694.9300000006},{"$f":"'101_106 PROJECTION'!$T$33","v":-1742.91},{"$f":"+AW148-AK148","v":-1742.9099999992177},null,{"$f":"SUM(BA145:BA147)","v":5209348.7726585288}]
[134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R148-O148","v":4108895.95},null,null,{"$f":"+R149","v":4108895.95},null,null,{"$f":"X148-U148","v":-2634.2399999992922},null,null,null,null,null,null,null,null,{"$f":"AG148-U148","v":-1742.9099999992177},{"$f":"AH148-X149","v":891.32999999929211},null,null,{"$f":"+AG149","v":-1742.9099999992177}]
[135,null,"399","Communication Equipment"]
[136,null,null,null,"Distribution - Wyoming",{"$f":"'Rate Base'!S149","v":0},{"$f":"'Rate Base'!T149","v":0},{"$f":"'Rate Base'!U149","v":0},{"$f":"'Rate Base'!V149","v":0},{"$f":"'Rate Base'!W149","v":0},{"$f":"'Rate Base'!X149","v":0},{"$f":"'Rate Base'!Y149","v":0},{"$f":"'Rate Base'!Z149","v":0},{"$f":"'Rate Base'!AA149","v":0},{"$f":"'Rate Base'!AB149","v":0},{"$f":"'Rate Base'!AC149","v":0},{"$f":"'Rate Base'!AD149","v":0},{"$f":"'Rate Base'!AE149","v":0},null,{"$f":"((F151/2)+SUM(G151:Q151)+(R151/2))/12","v":0},{"$f":"+R151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U151/2)+SUM(V151:AF151)+(AG151/2))/12","v":0},{"$f":"AG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK151/2)+SUM(AL151:AV151)+(AW151/2))/12","v":0}]
[137,null,null,null,"Distribution - Utah",{"$f":"'Rate Base'!S150","v":0},{"$f":"'Rate Base'!T150","v":0},{"$f":"'Rate Base'!U150","v":0},{"$f":"'Rate Base'!V150","v":0},{"$f":"'Rate Base'!W150","v":0},{"$f":"'Rate Base'!X150","v":0},{"$f":"'Rate Base'!Y150","v":0},{"$f":"'Rate Base'!Z150","v":0},{"$f":"'Rate Base'!AA150","v":0},{"$f":"'Rate Base'!AB150","v":0},{"$f":"'Rate Base'!AC150","v":0},{"$f":"'Rate Base'!AD150","v":0},{"$f":"'Rate Base'!AE150","v":0},null,{"$f":"((F152/2)+SUM(G152:Q152)+(R152/2))/12","v":0},{"$f":"+R152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U152/2)+SUM(V152:AF152)+(AG152/2))/12","v":0},{"$f":"AG152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK152/2)+SUM(AL152:AV152)+(AW152/2))/12","v":0}]
[138,null,null,null,"Total",{"$f":"SUM(F151:F152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T151:T152)","v":0},{"$f":"+R153","v":0},{"$f":"SUM(V151:V152)","v":0},{"$f":"SUM(W151:W152)","v":0},0,{"$f":"IF($R153-$F153=0,X153+$AH153/12,X153+((J153-I153)/($R153-$F153))*$AH153)","v":0},{"$f":"IF($R153-$I153=0,Y153+$AH153/12,Y153+((K153-J153)/($R153-$I153))*$AH153)","v":0},0,0,0,0,0,0,0,{"$f":"+'101_106 PROJECTION'!N34","v":0},{"$f":"+AG153-U153","v":0},{"$f":"SUM(AJ151:AJ152)","v":0},{"$f":"AG153","v":0},{"$f":"IF($R153-$F153=0,AK153+$AX153/12,AK153+((G153-F153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AL153+$AX153/12,AL153+((H153-G153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AM153+$AX153/12,AM153+((I153-H153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AN153+$AX153/12,AN153+((J153-I153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AO153+$AX153/12,AO153+((K153-J153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AP153+$AX153/12,AP153+((L153-K153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AQ153+$AX153/12,AQ153+((M153-L153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AR153+$AX153/12,AR153+((N153-M153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AS153+$AX153/12,AS153+((O153-N153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AT153+$AX153/12,AT153+((P153-O153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AU153+$AX153/12,AU153+((Q153-P153)/($R153-$F153))*$AX153)","v":0},{"$f":"IF($R153-$F153=0,AV153+$AX153/12,AV153+((R153-Q153)/($R153-$F153))*$AX153)","v":0},0,{"$f":"+AW153-AK153","v":0},null,{"$f":"SUM(BA151:BA152)","v":0}]
[139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R153-O153","v":0},null,null,null,null,null,{"$f":"X153-U153","v":0}]
[140,null,null,"Total General Plant",null,{"$f":"F96+F102+F108+F114+F119+F125+F131+F137+F142+F148+F153","v":260636952.74000001},261318492.32999998,261277701.25000003,261304319.92999998,261309219.63,261558681.20999998,259489022.86999997,259489300.42999998,258612278.64999998,257373237.18000001,264021083.61999995,263960988.11999995,267526691.64999995,null,{"$f":"T96+T102+T108+T114+T119+T125+T131+T137+T142+T148+T153","v":261149678.95124999},{"$f":"+R155","v":267526691.64999995},{"$f":"V153+V148+V142+V137+V131+V125+V119+V114+V108+V102+V96","v":267524296.88999999},267508163.88999999,264362774.97999999,{"$f":"Y153+Y148+Y142+Y137+Y131+Y125+Y119+Y114+Y108+Y102+Y96","v":264364542.25517792},264209606.80368996,320508601.71777928,320507047.2706188,{"$f":"AC153+AC148+AC142+AC137+AC131+AC125+AC119+AC114+AC108+AC102+AC96","v":322306350.12251467},325084033.18477029,324221482.8034128,322877680.11041909,324316294.4402371,{"$f":"AH96+AH102+AH108+AH114+AH119+AH125+AH131+AH137+AH142+AH148+AH153","v":56789602.790237144},{"$f":"+AG155-U155","v":56789602.790237159},{"$f":"AJ96+AJ102+AJ108+AJ114+AJ119+AJ125+AJ131+AJ137+AJ142+AJ148+AJ153","v":296618982.38904178},{"$f":"AG155","v":324316294.4402371},{"$f":"AL153+AL148+AL142+AL137+AL131+AL125+AL119+AL114+AL108+AL102+AL96","v":322955165.84042066},{"$f":"AM153+AM148+AM142+AM137+AM131+AM125+AM119+AM114+AM108+AM102+AM96","v":324141049.86190885},{"$f":"AN153+AN148+AN142+AN137+AN131+AN125+AN119+AN114+AN108+AN102+AN96","v":324174719.49903923},324178850.70991164,324560055.54614419,481673329.82132512,481672079.00085348,481014425.62233788,485203894.13615996,490476024.95941645,490001887.61534846,{"$f":"AW153+AW148+AW142+AW137+AW131+AW125+AW119+AW114+AW108+AW102+AW96","v":492836571.19639504},{"$f":"AX153+AX148+AX142+AX137+AX131+AX125+AX119+AX114+AX108+AX102+AX96","v":168506180.93615794},{"$f":"AY153+AY148+AY142+AY137+AY131+AY125+AY119+AY114+AY108+AY102+AY96","v":168520276.75615793},null,{"$f":"BA96+BA102+BA108+BA114+BA119+BA125+BA131+BA137+BA142+BA148+BA153","v":411557318.55551511}]
[141]
[142,"101","Gas Plant in Service"]
[143,null,null,"Production",null,{"$f":"F31","v":79968136},79968136,79968136,80634245.239999995,81295975.429999992,81295975.429999992,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,85262918.449999988,79968136,null,{"$f":"T31","v":82892342.899999991},{"$f":"+R158","v":79968136},{"$f":"V31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,null,{"$f":"+AG158-U158","v":0},{"$f":"AJ31","v":79968136},{"$f":"AG158","v":79968136},{"$f":"AL31","v":79968136},79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,79968136,{"$f":"AW31","v":79968136},null,{"$f":"+AW158-AK158","v":0},null,{"$f":"BA31","v":79968136}]
[144,null,null,"Distribution - Wyoming",null,{"$f":"F17+F35+F40+F48+F56+F61+F66+F71+F76+F81+F86","v":94501516.349999994},94501516.349999994,95293466.870000005,95289308.129999995,95282969.090000004,95386281.549999997,95649980.890000001,95663316.480000004,95760698.929999992,95793103.959999993,95875104.5,95900500.349999994,96222140.090000004,null,{"$f":"T17+T35+T40+T48+T56+T61+T66+T71+T76+T81+T86","v":95479839.609999999},{"$f":"+R159","v":96222140.090000004},{"$f":"V17+V35+V40+V48+V56+V61+V66+V71+V76+V81+V86","v":97025156.840000004},97280596.450000003,97295235.799999997,98088312.828165621,103247264.33334652,105820270.05275215,106584436.64314575,107232551.28148238,108606151.78975348,109477362.32896541,109744028.46624129,112695947.49944662,null,{"$f":"+AG159-U159","v":16473807.409446612},{"$f":"AJ17+AJ35+AJ40+AJ48+AJ56+AJ61+AJ66+AJ71+AJ76+AJ81+AJ86","v":103738367.55071464},{"$f":"AG159","v":112695947.49944662},{"$f":"AL17+AL35+AL40+AL48+AL56+AL61+AL66+AL71+AL76+AL81+AL86","v":112960244.67927667},113543243.70021787,115732418.45971613,115947919.80120119,118090795.98191465,118949888.71608557,119287108.70979983,119690025.76142111,120160795.47084549,120625310.80616511,120785612.51184969,{"$f":"AW17+AW35+AW40+AW48+AW56+AW61+AW66+AW71+AW76+AW81+AW86","v":121786493.81047559},null,9090546.3110289723,null,{"$f":"BA17+BA35+BA40+BA48+BA56+BA61+BA66+BA71+BA76+BA81+BA86","v":117751215.43778788}]
[145,null,null,"Distribution - Utah",null,{"$f":"F18+F36+F41+F52+F57+F62+F67+F72+F77+F82+F87","v":2641272530.239572},2644028885.0295725,2646255778.5495725,2688017967.2595725,2690334209.7995725,2725317326.2795725,2725285266.4195724,2731175565.1495724,2735078839.8495727,2734596928.7295723,2740976858.009572,2742442363.1295724,2742636736.4195719,null,{"$f":"T18+T36+T41+T52+T57+T62+T67+T72+T77+T82+T87","v":2707955385.1279063},{"$f":"+R160","v":2742636736.4195719},{"$f":"V18+V36+V41+V51+V52+V57+V62+V67+V72+V77+V82+V87","v":2746180300.3995724},2769690448.7695723,2814858878.9195719,2834786590.3590913,2998324906.209846,3084827191.4611788,3110578708.4858689,3128581140.8431983,3173781534.5298343,3199501945.1268163,3207038616.0922942,3277258872.507669,null,{"$f":"+AG160-U160","v":534622136.0880971},{"$f":"AJ18+AJ36+AJ41+AJ52+AJ57+AJ62+AJ67+AJ72+AJ77+AJ82+AJ87","v":3006508172.1383715},{"$f":"AG160","v":3277258872.507669},{"$f":"AL18+AL36+AL41+AL51+AL52+AL57+AL62+AL67+AL72+AL77+AL82+AL87","v":3283531545.2915425},3296192266.814734,3367930868.3998275,3373961847.9697118,3441784338.6737366,3470514909.6862693,3481588714.7131867,3491016953.431416,3506273706.795712,3518578160.7302871,3522355350.6355534,{"$f":"AW18+AW36+AW41+AW51+AW52+AW57+AW62+AW67+AW72+AW77+AW82+AW87","v":3544335361.8276606},null,267076489.31999159,null,{"$f":"BA18+BA36+BA41+BA52+BA57+BA62+BA67+BA72+BA77+BA82+BA87","v":3430377148.3591371}]
[146,null,null,"General",null,{"$f":"+F155","v":260636952.74000001},261318492.32999998,261277701.25000003,261304319.92999998,261309219.63,261558681.20999998,259489022.86999997,259489300.42999998,258612278.64999998,257373237.18000001,264021083.61999995,263960988.11999995,267526691.64999995,null,{"$f":"+T155","v":261149678.95124999},{"$f":"+R161","v":267526691.64999995},{"$f":"+V155","v":267524296.88999999},267508163.88999999,264362774.97999999,264364542.25517792,264209606.80368996,320508601.71777928,320507047.2706188,322306350.12251467,325084033.18477029,324221482.8034128,322877680.11041909,324316294.4402371,null,{"$f":"+AG161-U161","v":56789602.790237159},{"$f":"+AJ155","v":296618982.38904178},{"$f":"AG161","v":324316294.4402371},{"$f":"+AL155","v":322955165.84042066},324141049.86190885,324174719.49903923,324178850.70991164,324560055.54614419,481673329.82132512,481672079.00085348,481014425.62233788,485203894.13615996,490476024.95941645,490001887.61534846,{"$f":"+AW155","v":492836571.19639504},null,168520276.75615793,null,{"$f":"+BA155","v":411557318.55551511}]
[147,null,null,"Total",null,{"$f":"SUM(F158:F161)","v":3076379135.3295717},3079817029.7095723,3082795082.6695724,3125245840.5595722,3128222373.9495726,3163558264.4695725,3165687188.6295724,3171591100.509572,3174714735.8795729,3173026188.319572,3186135964.5795717,3187566770.0495725,3186353704.1595721,null,{"$f":"SUM(T158:T161)","v":3147477246.5891562},{"$f":"+R162","v":3186353704.1595721},{"$f":"SUM(V158:V161)","v":3190697890.1295724},3214447345.1095719,3256485025.6995721,3277207581.4424348,3445749913.3468823,3591124199.23171,3617638328.3996334,3638088178.2471952,3687439855.5043578,3713168926.2591949,3719628460.6689548,3794239250.4473524,{"$f":"+AG162-U162","v":607885546.28778028},{"$f":"+AG162-U162","v":607885546.28778028},{"$f":"SUM(AJ158:AJ161)","v":3486833658.0781279},{"$f":"AG162","v":3794239250.4473524},{"$f":"SUM(AL158:AL161)","v":3799415091.8112397},3813844696.3768606,3887806142.358583,3894056754.4808249,3964403326.2017951,4151106264.22368,4162516038.42384,4171689540.8151751,4191606532.4027176,4209647632.4958687,4213110986.7627516,{"$f":"SUM(AW158:AW161)","v":4238926562.8345308},{"$f":"AW162-AK162","v":444687312.38717842},444687312.38717842,null,{"$f":"SUM(BA158:BA161)","v":4039653818.3524404}]
[148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AG162-U162","v":607885546.28778028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AW162-AG162","v":444687312.38717842},"CHECK",444687312.38717842]
[149,"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,{"$f":"AG164-AG162","v":-8107.597813129425},3794231142.8495393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AY153+AY148+AY142+AY137+AY131+AY125+AY119+AY114+AY108+AY102+AY96+AY88+AY83+AY78+AY73+AY68+AY63+AY58+AY53+AY42+AY37+AY31+AY20","v":443206890.45717776},"CHECK"]
[150,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S163","v":0},{"$f":"'Rate Base'!T163","v":0},{"$f":"'Rate Base'!U163","v":0},{"$f":"'Rate Base'!V163","v":0},{"$f":"'Rate Base'!W163","v":0},{"$f":"'Rate Base'!X163","v":0},{"$f":"'Rate Base'!Y163","v":0},{"$f":"'Rate Base'!Z163","v":0},{"$f":"'Rate Base'!AA163","v":0},{"$f":"'Rate Base'!AB163","v":0},{"$f":"'Rate Base'!AC163","v":0},{"$f":"'Rate Base'!AD163","v":0},{"$f":"'Rate Base'!AE163","v":0},null,{"$f":"((F165/2)+SUM(G165:Q165)+(R165/2))/12","v":0},{"$f":"+R165","v":0},0,0,0,{"$f":"Y166","v":0},0,0,0,0,0,0,0,0,null,null,{"$f":"((U165/2)+SUM(V165:AF165)+(AG165/2))/12","v":0},{"$f":"AG165","v":0},{"$f":"AL166","v":0},{"$f":"AM166","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK165/2)+SUM(AL165:AV165)+(AW165/2))/12","v":0}]
[151,null,null,"Total",null,{"$f":"SUM(F165)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+R165","v":0},null,{"$f":"SUM(T165)","v":0},{"$f":"+R166","v":0},{"$f":"SUM(V165)","v":0},{"$f":"SUM(W165)","v":0},0,{"$f":"IF($R166-$F166=0,X166+$AH166/12,X166+((J166-I166)/($R166-$F166))*$AH166)","v":0},{"$f":"IF($R166-$I166=0,Y166+$AH166/12,Y166+((K166-J166)/($R166-$I166))*$AH166)","v":0},0,0,0,0,0,0,0,null,null,{"$f":"SUM(AJ165)","v":0},{"$f":"AG166","v":0},{"$f":"IF($R166-$F166=0,AK166+$AX166/12,AK166+((G166-F166)/($R166-$F166))*$AX166)","v":0},{"$f":"IF($R166-$F166=0,AL166+$AX166/12,AL166+((H166-G166)/($R166-$F166))*$AX166)","v":0},{"$f":"IF($R166-$F166=0,AM166+$AX166/12,AM166+((I166-H166)/($R166-$F166))*$AX166)","v":0},{"$f":"IF($R166-$F166=0,AN166+$AX166/12,AN166+((J166-I166)/($R166-$F166))*$AX166)","v":0},{"$f":"IF($R166-$F166=0,AO166+$AX166/12,AO166+((K166-J166)/($R166-$F166))*$AX166)","v":0},{"$f":"IF($R166-$F166=0,AP166+$AX166/12,AP166+((L166-K166)/($R166-$F166))*$AX166)","v":0},{"$f":"IF($R166-$F166=0,AQ166+$AX166/12,AQ166+((M166-L166)/($R166-$F166))*$AX166)","v":0},{"$f":"IF($R166-$F166=0,AR166+$AX166/12,AR166+((N166-M166)/($R166-$F166))*$AX166)","v":0},{"$f":"IF($R166-$F166=0,AS166+$AX166/12,AS166+((O166-N166)/($R166-$F166))*$AX166)","v":0},{"$f":"IF($R166-$F166=0,AT166+$AX166/12,AT166+((P166-O166)/($R166-$F166))*$AX166)","v":0},{"$f":"IF($R166-$F166=0,AU166+$AX166/12,AU166+((Q166-P166)/($R166-$F166))*$AX166)","v":0},{"$f":"IF($R166-$F166=0,AV166+$AX166/12,AV166+((R166-Q166)/($R166-$F166))*$AX166)","v":0},null,null,null,{"$f":"SUM(BA165)","v":0}]
[152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+R166-O166","v":0}]
[153,"106","Completed Construction Not Classified - Gas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For depreciation purposes, 106 amounts are included in 101 forecast"]
[154,null,null,"Production",null,{"$f":"'Rate Base'!S167","v":0},{"$f":"'Rate Base'!T167","v":0},{"$f":"'Rate Base'!U167","v":0},{"$f":"'Rate Base'!V167","v":0},{"$f":"'Rate Base'!W167","v":0},{"$f":"'Rate Base'!X167","v":0},{"$f":"'Rate Base'!Y167","v":0},{"$f":"'Rate Base'!Z167","v":0},{"$f":"'Rate Base'!AA167","v":0},{"$f":"'Rate Base'!AB167","v":0},{"$f":"'Rate Base'!AC167","v":0},{"$f":"'Rate Base'!AD167","v":0},{"$f":"'Rate Base'!AE167","v":0},null,{"$f":"((F169/2)+SUM(G169:Q169)+(R169/2))/12","v":0},{"$f":"+R169","v":0},0,0,0,{"$f":"X169","v":0},{"$f":"Y169","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U169/2)+SUM(V169:AF169)+(AG169/2))/12","v":0},{"$f":"AG169","v":0},{"$f":"AK169","v":0},{"$f":"AL169","v":0},{"$f":"AM169","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK169/2)+SUM(AL169:AV169)+(AW169/2))/12","v":0}]
[155,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S168","v":1189919.9399999995},{"$f":"'Rate Base'!T168","v":1290209.42},{"$f":"'Rate Base'!U168","v":618470.97999999952},{"$f":"'Rate Base'!V168","v":734533.98},{"$f":"'Rate Base'!W168","v":818265.42},{"$f":"'Rate Base'!X168","v":834153.47},{"$f":"'Rate Base'!Y168","v":925651.87},{"$f":"'Rate Base'!Z168","v":961540.94},{"$f":"'Rate Base'!AA168","v":1051852.8400000001},{"$f":"'Rate Base'!AB168","v":1174881.8},{"$f":"'Rate Base'!AC168","v":1460596.87},{"$f":"'Rate Base'!AD168","v":1600360.48},{"$f":"'Rate Base'!AE168","v":1676316.88},null,{"$f":"((F170/2)+SUM(G170:Q170)+(R170/2))/12","v":1075303.0399999998},1676316.88,2097454.38,2037566.14,1646474.16,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U170/2)+SUM(V170:AF170)+(AG170/2))/12","v":551637.75999999989},0,{"$f":"AK170","v":0},{"$f":"AL170","v":0},0,{"$f":"AN170","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK170/2)+SUM(AL170:AV170)+(AW170/2))/12","v":0}]
[156,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S169","v":156052868.60000002},{"$f":"'Rate Base'!T169","v":158629169.41000006},{"$f":"'Rate Base'!U169","v":165646691.51000005},{"$f":"'Rate Base'!V169","v":139869758.14000005},{"$f":"'Rate Base'!W169","v":143743161.98000002},{"$f":"'Rate Base'!X169","v":122385658.77000003},{"$f":"'Rate Base'!Y169","v":126555395.49000001},{"$f":"'Rate Base'!Z169","v":126191851.61000003},{"$f":"'Rate Base'!AA169","v":139428002.88000003},{"$f":"'Rate Base'!AB169","v":146500575.92000002},{"$f":"'Rate Base'!AC169","v":147157198.91000003},{"$f":"'Rate Base'!AD169","v":232679142.64000002},{"$f":"'Rate Base'!AE169","v":262721970.89000002},null,{"$f":"((F171/2)+SUM(G171:Q171)+(R171/2))/12","v":154847835.58375004},262721970.89000002,273525862.94,258522404.92000005,222287274.77000001,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U171/2)+SUM(V171:AF171)+(AG171/2))/12","v":73808044.006250009},0,{"$f":"AK171","v":0},0,0,{"$f":"AN171","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK171/2)+SUM(AL171:AV171)+(AW171/2))/12","v":0}]
[157,null,null,"General",null,{"$f":"'Rate Base'!S170","v":1564283.99},{"$f":"'Rate Base'!T170","v":1462319.19},{"$f":"'Rate Base'!U170","v":1610214.82},{"$f":"'Rate Base'!V170","v":2636151.2599999998},{"$f":"'Rate Base'!W170","v":3219728.46},{"$f":"'Rate Base'!X170","v":3393752.8},{"$f":"'Rate Base'!Y170","v":3853544.26},{"$f":"'Rate Base'!Z170","v":4071226.11},{"$f":"'Rate Base'!AA170","v":3534439.74},{"$f":"'Rate Base'!AB170","v":3628285.87},{"$f":"'Rate Base'!AC170","v":4464941.7},{"$f":"'Rate Base'!AD170","v":4625627.62},{"$f":"'Rate Base'!AE170","v":4818639.83},null,{"$f":"((F172/2)+SUM(G172:Q172)+(R172/2))/12","v":3307641.1449999996},4818639.83,5161771.04,5251727.67,5446879.8300000001,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U172/2)+SUM(V172:AF172)+(AG172/2))/12","v":1522474.8712500001},0,{"$f":"AK172","v":0},0,0,{"$f":"AN172","v":0},0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK172/2)+SUM(AL172:AV172)+(AW172/2))/12","v":0}]
[158,null,null,"Total",null,{"$f":"SUM(F169:F172)","v":158807072.53000003},161381698.02000004,167875377.31000003,143240443.38000003,147781155.86000001,126613565.04000002,131334591.62000002,131224618.66000003,144014295.46000004,151303743.59000003,153082737.48000002,238905130.74000001,269216927.60000002,null,{"$f":"SUM(T169:T172)","v":159230779.76875004},269216927.60000002,{"$f":"SUM(V169:V172)","v":280785088.36000001},{"$f":"SUM(W169:W172)","v":265811698.73000002},{"$f":"SUM(X169:X172)","v":229380628.76000002},0,0,0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!N39","v":0},{"$f":"+AG173-U173","v":-269216927.60000002},{"$f":"SUM(AJ169:AJ172)","v":75882156.637500018},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'101_106 PROJECTION'!$T$39","v":0},null,null,{"$f":"SUM(BA169:BA172)","v":0}]
[159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[160,"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,{"$f":"+AG175","v":0}]
[161,null,null,"Production",null,{"$f":"'Rate Base'!S174","v":-70574362.030000001},{"$f":"'Rate Base'!T174","v":-70615828.909999996},{"$f":"'Rate Base'!U174","v":-70657295.790000007},{"$f":"'Rate Base'!V174","v":-70681636.75},{"$f":"'Rate Base'!W174","v":-70726361.849999994},{"$f":"'Rate Base'!X174","v":-70770151.549999997},{"$f":"'Rate Base'!Y174","v":-70834836.920000002},{"$f":"'Rate Base'!Z174","v":-70899589.870000005},{"$f":"'Rate Base'!AA174","v":-70965213.299999997},{"$f":"'Rate Base'!AB174","v":-71030878.420000002},{"$f":"'Rate Base'!AC174","v":-71096596.040000007},{"$f":"'Rate Base'!AD174","v":-71162330.040000007},{"$f":"'Rate Base'!AE174","v":-71164490.400000006},null,{"$f":"((F176/2)+SUM(G176:Q176)+(R176/2))/12","v":-70859178.804583326},-71164490.400000006,-71234109.359999999,-71303758.75,-71373554.260000005,{"$f":"X176+'108_111 Projection'!$H$43/12","v":-71428878.275000006},{"$f":"Y176+'108_111 Projection'!$H$43/12","v":-71484202.290000007},{"$f":"Z176+'108_111 Projection'!$H$43/12","v":-71539526.305000007},{"$f":"AA176+'108_111 Projection'!$H$43/12","v":-71594850.320000008},{"$f":"AB176+'108_111 Projection'!$H$43/12","v":-71650174.335000008},{"$f":"AC176+'108_111 Projection'!$H$43/12","v":-71705498.350000009},{"$f":"AD176+'108_111 Projection'!$H$43/12","v":-71760822.36500001},{"$f":"AE176+'108_111 Projection'!$H$43/12","v":-71816146.38000001},{"$f":"AF176+'108_111 Projection'!$H$43/12","v":-71871470.395000011},null,null,{"$f":"((U176/2)+SUM(V176:AF176)+(AG176/2))/12","v":-71534125.115625009},{"$f":"AG176","v":-71871470.395000011},{"$f":"AK176+'108_111 Projection'!$I$43/12","v":-71926794.410000011},{"$f":"AL176+'108_111 Projection'!$I$43/12","v":-71982118.425000012},{"$f":"AM176+'108_111 Projection'!$I$43/12","v":-72037442.440000013},{"$f":"AN176+'108_111 Projection'!$I$43/12","v":-72092766.455000013},{"$f":"AO176+'108_111 Projection'!$I$43/12","v":-72148090.470000014},{"$f":"AP176+'108_111 Projection'!$I$43/12","v":-72203414.485000014},{"$f":"AQ176+'108_111 Projection'!$I$43/12","v":-72258738.500000015},{"$f":"AR176+'108_111 Projection'!$I$43/12","v":-72314062.515000015},{"$f":"AS176+'108_111 Projection'!$I$43/12","v":-72369386.530000016},{"$f":"AT176+'108_111 Projection'!$I$43/12","v":-72424710.545000017},{"$f":"AU176+'108_111 Projection'!$I$43/12","v":-72480034.560000017},{"$f":"AV176+'108_111 Projection'!$I$43/12","v":-72535358.575000018},null,null,null,{"$f":"((AK176/2)+SUM(AL176:AV176)+(AW176/2))/12","v":-72203414.485000014}]
[162,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S175","v":-30105454.699999999},{"$f":"'Rate Base'!T175","v":-30238138.100000001},{"$f":"'Rate Base'!U175","v":-30367601.140000001},{"$f":"'Rate Base'!V175","v":-30492006.219999999},{"$f":"'Rate Base'!W175","v":-30614762.329999998},{"$f":"'Rate Base'!X175","v":-30743996.510000002},{"$f":"'Rate Base'!Y175","v":-31046623.359999999},{"$f":"'Rate Base'!Z175","v":-31177535.629999999},{"$f":"'Rate Base'!AA175","v":-31307916.120000001},{"$f":"'Rate Base'!AB175","v":-33047252.120000001},{"$f":"'Rate Base'!AC175","v":-33187948.440000001},{"$f":"'Rate Base'!AD175","v":-33321745.510000002},{"$f":"'Rate Base'!AE175","v":-33325015.59},null,{"$f":"((F177/2)+SUM(G177:Q177)+(R177/2))/12","v":-31438396.718750004},-33325015.59,-33484933.219999999,-33639978.880000003,-33778561.109999999,{"$f":"(X177/SUM(X$177:X$179))*(Y$180-Y$176)","v":-34300743.148702502},-34847946.397219755,-34317695.054596737,-34864176.855654582,-35371894.609650828,-35306478.211773358,-35862115.934599347,-36338036.264930815,-36213808.897853091,null,null,{"$f":"((U177/2)+SUM(V177:AF177)+(AG177/2))/12","v":-34740164.32758788},{"$f":"AG177","v":-36213808.897853091},{"$f":"(AK177/SUM(AK$177:AK$179))*(AL$180-AL$176)","v":-35454123.386056736},-35909575.307297125,-37659035.407076791,-38154691.071514882,-38674102.596529312,-38170547.557018153,-38689274.118939862,-39171196.972959816,-39108969.679794379,-39636389.138765499,-40088122.598712988,-39970058.469718084,null,null,null,{"$f":"((AK177/2)+SUM(AL177:AV177)+(AW177/2))/12","v":-38233996.793204263}]
[163,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S176","v":-580233961.42999995},{"$f":"'Rate Base'!T176","v":-571308202.84000003},{"$f":"'Rate Base'!U176","v":-575136709.49000001},{"$f":"'Rate Base'!V176","v":-592976756.36000001},{"$f":"'Rate Base'!W176","v":-597201757.08000004},{"$f":"'Rate Base'!X176","v":-601650288.64999998},{"$f":"'Rate Base'!Y176","v":-597042458.03999996},{"$f":"'Rate Base'!Z176","v":-601463384.52999997},{"$f":"'Rate Base'!AA176","v":-605818206.74000001},{"$f":"'Rate Base'!AB176","v":-692617125.10000002},{"$f":"'Rate Base'!AC176","v":-609828903.66999996},{"$f":"'Rate Base'!AD176","v":-614322537.64999998},{"$f":"'Rate Base'!AE176","v":-613261093.09000003},null,{"$f":"((F178/2)+SUM(G178:Q178)+(R178/2))/12","v":-604676154.78416669},-613261093.09000003,-619611182.55999994,-624133894.07000005,-628695472.44000006,{"$f":"(X178/SUM(X$177:X$179))*(Y$180-Y$176)","v":-638414462.02196193},-648599152.94846237,-638729975.35748351,-648901238.5139302,-658351015.02085042,-657133467.80103338,-667475143.38395667,-676333097.870152,-674020945.40810442,null,null,{"$f":"((U178/2)+SUM(V178:AF178)+(AG178/2))/12","v":-645834926.7697401},{"$f":"AG178","v":-674020945.40810442},{"$f":"(AK178/SUM(AK$177:AK$179))*(AL$180-AL$176)","v":-659881478.65612257},-668358469.72348821,-700919881.6902132,-710145155.41062677,-719812579.46241832,-710440280.49343443,-720094955.83181036,-729064630.86921179,-727906440.10590756,-737722909.93279243,-746130692.0195955,-743933251.36737382,null,null,null,{"$f":"((AK178/2)+SUM(AL178:AV178)+(AW178/2))/12","v":-711621214.38194668}]
[164,null,null,"General",null,{"$f":"'Rate Base'!S177","v":-129849084.92},{"$f":"'Rate Base'!T177","v":-130506047.53},{"$f":"'Rate Base'!U177","v":-131399823.31},{"$f":"'Rate Base'!V177","v":-132135101.78},{"$f":"'Rate Base'!W177","v":-133065545.33},{"$f":"'Rate Base'!X177","v":-134020827.17},{"$f":"'Rate Base'!Y177","v":-132904321.23999999},{"$f":"'Rate Base'!Z177","v":-133857245.67},{"$f":"'Rate Base'!AA177","v":-134482563.44},{"$f":"'Rate Base'!AB177","v":-45238700.990000002},{"$f":"'Rate Base'!AC177","v":-133482937.66},{"$f":"'Rate Base'!AD177","v":-133643240.61},{"$f":"'Rate Base'!AE177","v":-133462506.09999999},null,{"$f":"((F179/2)+SUM(G179:Q179)+(R179/2))/12","v":-125532679.18666667},-133462506.09999999,-132489969.17,-133452424.34999999,-131207859.03,-133236198.45804606,-135361729.10034904,-133302045.64649248,-135424773.93211004,-137396928.97081733,-137142828.58202317,-139301121.70087126,-141149764.3179529,-140667221.35781547,null,null,{"$f":"((U179/2)+SUM(V179:AF179)+(AG179/2))/12","v":-135544208.91563082},{"$f":"AG179","v":-140667221.35781547},{"$f":"(AK179/SUM(AK$177:AK$179))*(AL$180-AL$176)","v":-137716334.57450011},-139485470.66299269,-146280991.44917989,-148206293.07275203,-150223870.84732679,-148267885.26159185,-150282802.39764446,-152154760.93630657,-151913048.15633109,-153961731.57410625,-155716423.84589687,-155257821.07879803,null,null,null,{"$f":"((AK179/2)+SUM(AL179:AV179)+(AW179/2))/12","v":-148514344.49974459}]
[165,null,null,"Total",null,{"$f":"SUM(F176:F179)","v":-810762863.07999992},-802668217.38,-807561429.73000002,-826285501.11000001,-831608426.59000003,-837185263.88,-831828239.55999994,-837397755.69999993,-842573899.5999999,-841933956.63,-847596385.80999994,-852449853.81000006,-851213105.18000007,null,{"$f":"SUM(T176:T179)","v":-832506409.49416661},-851213105.18000007,{"$f":"SUM(V176:V179)","v":-856820194.30999994},{"$f":"SUM(W176:W179)","v":-862530056.05000007},{"$f":"SUM(X176:X179)","v":-865055446.84000003},{"$f":"X180+((J180-I180)/($R180-$I180))*$AH182","v":-877380281.90371048},{"$f":"Y180+((K180-J180)/($R180-$I180))*$AH182","v":-890293030.73603106},{"$f":"Z180+((L180-K180)/($R180-$I180))*$AH182","v":-877889242.36357272},-890785039.62169492,-902770012.93631864,-901288272.94482994,-914399203.38442731,-925637044.83303571,-922773446.05877304,{"$f":"-(SUM(R180,R187)-AH181)","v":-71560340.878772855},{"$f":"AG180-U180","v":-71560340.878772974},{"$f":"SUM(AJ176:AJ179)","v":-887653425.12858379},{"$f":"AG180","v":-922773446.05877304},{"$f":"IF($R180-$F180=0,AK180+$AX180/12,AK180+((G180-F180)/($R180-$F180))*$AX180)","v":-904978731.02667952},{"$f":"IF($R180-$F180=0,AL180+$AX180/12,AL180+((H180-G180)/($R180-$F180))*$AX180)","v":-915735634.11877799},{"$f":"IF($R180-$F180=0,AM180+$AX180/12,AM180+((I180-H180)/($R180-$F180))*$AX180)","v":-956897350.98646998},{"$f":"IF($R180-$F180=0,AN180+$AX180/12,AN180+((J180-I180)/($R180-$F180))*$AX180)","v":-968598906.00989377},{"$f":"IF($R180-$F180=0,AO180+$AX180/12,AO180+((K180-J180)/($R180-$F180))*$AX180)","v":-980858643.37627447},{"$f":"IF($R180-$F180=0,AP180+$AX180/12,AP180+((L180-K180)/($R180-$F180))*$AX180)","v":-969082127.79704452},{"$f":"IF($R180-$F180=0,AQ180+$AX180/12,AQ180+((M180-L180)/($R180-$F180))*$AX180)","v":-981325770.84839463},{"$f":"IF($R180-$F180=0,AR180+$AX180/12,AR180+((N180-M180)/($R180-$F180))*$AX180)","v":-992704651.29347813},{"$f":"IF($R180-$F180=0,AS180+$AX180/12,AS180+((O180-N180)/($R180-$F180))*$AX180)","v":-991297844.47203314},{"$f":"IF($R180-$F180=0,AT180+$AX180/12,AT180+((P180-O180)/($R180-$F180))*$AX180)","v":-1003745741.1906642},{"$f":"IF($R180-$F180=0,AU180+$AX180/12,AU180+((Q180-P180)/($R180-$F180))*$AX180)","v":-1014415273.0242054},{"$f":"IF($R180-$F180=0,AV180+$AX180/12,AV180+((R180-Q180)/($R180-$F180))*$AX180)","v":-1011696489.49089},{"$f":"-(SUM(AK180,AK187)-AX181)","v":-88923043.432117224},{"$f":"+AW180-AK180+AW187","v":-95148656.342116982},null,{"$f":"SUM(BA176:BA179)","v":-970572970.15989566}]
[166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X180-U180","v":-13842341.659999967},null,null,null,null,null,null,null,null,{"$f":"AG180-U180","v":-71560340.878772974},{"$f":"+'108_111 Projection'!$H$20","v":-928999058.96877289},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'108_111 Projection'!$I$20","v":-1017922102.4008902}]
[167,"111","Accum Prov for Amortization of Gas Plant in Service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH180-X181","v":-57717999.218772888}]
[168,null,null,"Production",null,{"$f":"'Rate Base'!S181","v":-6150276.6600000001},{"$f":"'Rate Base'!T181","v":-6150276.6600000001},{"$f":"'Rate Base'!U181","v":-6150276.6600000001},{"$f":"'Rate Base'!V181","v":-6150276.6600000001},{"$f":"'Rate Base'!W181","v":-6150276.6600000001},{"$f":"'Rate Base'!X181","v":-6150276.6600000001},{"$f":"'Rate Base'!Y181","v":-6150276.6600000001},{"$f":"'Rate Base'!Z181","v":-6150276.6600000001},{"$f":"'Rate Base'!AA181","v":-6150276.6600000001},{"$f":"'Rate Base'!AB181","v":-6150276.6600000001},{"$f":"'Rate Base'!AC181","v":-6150276.6600000001},{"$f":"'Rate Base'!AD181","v":-6150276.6600000001},{"$f":"'Rate Base'!AE181","v":-6150276.6600000001},null,{"$f":"((F183/2)+SUM(G183:Q183)+(R183/2))/12","v":-6150276.6599999992},{"$f":"+R183","v":-6150276.6600000001},-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,{"$f":"(X183/X187)*Y187","v":-6150276.6600000001},-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,null,{"$f":"((U183/2)+SUM(V183:AF183)+(AG183/2))/12","v":-6150276.6599999992},{"$f":"AG183","v":-6150276.6600000001},{"$f":"(AK183/AK187)*AL187","v":-6150276.6600000001},{"$f":"(AL183/AL187)*AM187","v":-6150276.6600000001},-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,-6150276.6600000001,null,{"$f":"+AW180+AW187","v":-1017922102.40089},null,{"$f":"((AK183/2)+SUM(AL183:AV183)+(AW183/2))/12","v":-6150276.6599999992}]
[169,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S182","v":-10883.08},{"$f":"'Rate Base'!T182","v":-10883.08},{"$f":"'Rate Base'!U182","v":-10883.08},{"$f":"'Rate Base'!V182","v":-10883.08},{"$f":"'Rate Base'!W182","v":-10883.08},{"$f":"'Rate Base'!X182","v":-10883.08},{"$f":"'Rate Base'!Y182","v":-10883.08},{"$f":"'Rate Base'!Z182","v":-10883.08},{"$f":"'Rate Base'!AA182","v":-10883.08},{"$f":"'Rate Base'!AB182","v":-10883.08},{"$f":"'Rate Base'!AC182","v":-10883.08},{"$f":"'Rate Base'!AD182","v":-10883.08},{"$f":"'Rate Base'!AE182","v":-10883.08},null,{"$f":"((F184/2)+SUM(G184:Q184)+(R184/2))/12","v":-10883.08},{"$f":"+R184","v":-10883.08},-10883.08,-10883.08,-10883.08,{"$f":"(X184/X187)*Y187","v":-10883.08},-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,-10883.08,null,null,{"$f":"((U184/2)+SUM(V184:AF184)+(AG184/2))/12","v":-10883.08},{"$f":"AG184","v":-10883.08},{"$f":"(AK184/AK187)*AL187","v":-10883.08},{"$f":"(AL184/AL187)*AM187","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,{"$f":"((AK184/2)+SUM(AL184:AV184)+(AW184/2))/12","v":-10883.08}]
[170,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S183","v":-58742.89},{"$f":"'Rate Base'!T183","v":-58742.89},{"$f":"'Rate Base'!U183","v":-58742.89},{"$f":"'Rate Base'!V183","v":-58742.89},{"$f":"'Rate Base'!W183","v":-58742.89},{"$f":"'Rate Base'!X183","v":-58742.89},{"$f":"'Rate Base'!Y183","v":-58742.89},{"$f":"'Rate Base'!Z183","v":-58742.89},{"$f":"'Rate Base'!AA183","v":-58742.89},{"$f":"'Rate Base'!AB183","v":-58742.89},{"$f":"'Rate Base'!AC183","v":-58742.89},{"$f":"'Rate Base'!AD183","v":-58742.89},{"$f":"'Rate Base'!AE183","v":-58742.89},null,{"$f":"((F185/2)+SUM(G185:Q185)+(R185/2))/12","v":-58742.889999999992},{"$f":"+R185","v":-58742.89},-58742.89,-58742.89,-58742.89,{"$f":"(X185/X187)*Y187","v":-58742.889999999992},-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,null,null,{"$f":"((U185/2)+SUM(V185:AF185)+(AG185/2))/12","v":-58742.889999999992},{"$f":"AG185","v":-58742.889999999992},{"$f":"(AK185/AK187)*AL187","v":-58742.889999999992},{"$f":"(AL185/AL187)*AM187","v":-58742.889999999992},-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,-58742.889999999992,null,null,null,{"$f":"((AK185/2)+SUM(AL185:AV185)+(AW185/2))/12","v":-58742.889999999992}]
[171,null,null,"General",null,{"$f":"'Rate Base'!S184","v":-5710.28},{"$f":"'Rate Base'!T184","v":-5710.28},{"$f":"'Rate Base'!U184","v":-5710.28},{"$f":"'Rate Base'!V184","v":-5710.28},{"$f":"'Rate Base'!W184","v":-5710.28},{"$f":"'Rate Base'!X184","v":-5710.28},{"$f":"'Rate Base'!Y184","v":-5710.28},{"$f":"'Rate Base'!Z184","v":-5710.28},{"$f":"'Rate Base'!AA184","v":-5710.28},{"$f":"'Rate Base'!AB184","v":-5710.28},{"$f":"'Rate Base'!AC184","v":-5710.28},{"$f":"'Rate Base'!AD184","v":-5710.28},{"$f":"'Rate Base'!AE184","v":-5710.28},null,{"$f":"((F186/2)+SUM(G186:Q186)+(R186/2))/12","v":-5710.28},{"$f":"+R186","v":-5710.28},-5710.28,-5710.28,-5710.28,{"$f":"(X186/X187)*Y187","v":-5710.28},{"$f":"(Y186/Y187)*Z187","v":-5710.28},{"$f":"(Z186/Z187)*AA187","v":-5710.28},{"$f":"(AA186/AA187)*AB187","v":-5710.28},{"$f":"(AB186/AB187)*AC187","v":-5710.28},{"$f":"(AC186/AC187)*AD187","v":-5710.28},{"$f":"(AD186/AD187)*AE187","v":-5710.28},{"$f":"(AE186/AE187)*AF187","v":-5710.28},{"$f":"(AF186/AF187)*AG187","v":-5710.28},null,null,{"$f":"((U186/2)+SUM(V186:AF186)+(AG186/2))/12","v":-5710.28},{"$f":"AG186","v":-5710.28},{"$f":"(AK186/AK187)*AL187","v":-5710.28},{"$f":"(AL186/AL187)*AM187","v":-5710.28},{"$f":"(AM186/AM187)*AN187","v":-5710.28},{"$f":"(AN186/AN187)*AO187","v":-5710.28},{"$f":"(AO186/AO187)*AP187","v":-5710.28},{"$f":"(AP186/AP187)*AQ187","v":-5710.28},{"$f":"(AQ186/AQ187)*AR187","v":-5710.28},{"$f":"(AR186/AR187)*AS187","v":-5710.28},{"$f":"(AS186/AS187)*AT187","v":-5710.28},{"$f":"(AT186/AT187)*AU187","v":-5710.28},{"$f":"(AU186/AU187)*AV187","v":-5710.28},{"$f":"(AV186/AV187)*AW187","v":-5710.28},null,null,null,{"$f":"((AK186/2)+SUM(AL186:AV186)+(AW186/2))/12","v":-5710.28}]
[172,null,null,"Total",null,{"$f":"SUM(F183:F186)","v":-6225612.9100000001},-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,null,{"$f":"SUM(T183:T186)","v":-6225612.9099999992},{"$f":"+R187","v":-6225612.9100000001},{"$f":"SUM(V183:V186)","v":-6225612.9100000001},{"$f":"SUM(W183:W186)","v":-6225612.9100000001},{"$f":"SUM(X183:X186)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,X187+$AH187/12,X187+((J187-I187)/($R187-$F187))*$AH187)","v":-6225612.9100000001},{"$f":"IF($R187-$I187=0,Y187+$AH187/12,Y187+((K187-J187)/($R187-$I187))*$AH187)","v":-6225612.9100000001},-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,-6225612.9100000001,0,{"$f":"+AG187-U187","v":0},{"$f":"SUM(AJ183:AJ186)","v":-6225612.9099999992},{"$f":"AG187","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AK187+$AX187/12,AK187+((G187-F187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AL187+$AX187/12,AL187+((H187-G187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AM187+$AX187/12,AM187+((I187-H187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AN187+$AX187/12,AN187+((J187-I187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AO187+$AX187/12,AO187+((K187-J187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AP187+$AX187/12,AP187+((L187-K187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AQ187+$AX187/12,AQ187+((M187-L187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AR187+$AX187/12,AR187+((N187-M187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AS187+$AX187/12,AS187+((O187-N187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AT187+$AX187/12,AT187+((P187-O187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AU187+$AX187/12,AU187+((Q187-P187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},{"$f":"IF($R187-$F187=0,AV187+$AX187/12,AV187+((R187-Q187)/($R187-$F187))*$AX187)","v":-6225612.9100000001},0,{"$f":"+AW187-AK187","v":0},null,{"$f":"SUM(BA183:BA186)","v":-6225612.9099999992}]
[173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X187-U187","v":0}]
[174,"254","Other Regulatory Liabilities"]
[175,null,null,"Production",null,{"$f":"'Rate Base'!S188","v":0},{"$f":"'Rate Base'!T188","v":0},{"$f":"'Rate Base'!U188","v":0},{"$f":"'Rate Base'!V188","v":0},{"$f":"'Rate Base'!W188","v":0},{"$f":"'Rate Base'!X188","v":-9525.9},{"$f":"'Rate Base'!Y188","v":-9525.9},{"$f":"'Rate Base'!Z188","v":-9521.16},{"$f":"'Rate Base'!AA188","v":-9521.16},{"$f":"'Rate Base'!AB188","v":-9537.7199999999993},{"$f":"'Rate Base'!AC188","v":-7121.68},{"$f":"'Rate Base'!AD188","v":52561.31},{"$f":"'Rate Base'!AE188","v":71120.94},null,{"$f":"((F190/2)+SUM(G190:Q190)+(R190/2))/12","v":2780.6883333333335},{"$f":"+R190","v":71120.94},106289.77,-9612.81,-9612.4599999999991,{"$f":"(X190/X194)*Y194","v":-10573.469169627606},{"$f":"(Y190/Y194)*Z194","v":-10895.82718614079},{"$f":"(Z190/Z194)*AA194","v":-9894.713094302273},{"$f":"(AA190/AA194)*AB194","v":-10516.61968981527},{"$f":"(AB190/AB194)*AC194","v":-10501.025064952684},{"$f":"(AC190/AC194)*AD194","v":-10001.559295945153},{"$f":"(AD190/AD194)*AE194","v":-10336.160643757197},{"$f":"(AE190/AE194)*AF194","v":-9103.0514216922984},{"$f":"(AF190/AF194)*AG194","v":-9863.2118977014488},null,null,{"$f":"((U190/2)+SUM(V190:AF190)+(AG190/2))/12","v":2989.2448737430004},{"$f":"AG190","v":-9863.2118977014488},{"$f":"(AK190/AK194)*AL194","v":-10156.073155035547},{"$f":"(AL190/AL194)*AM194","v":-10156.42841784848},{"$f":"(AM190/AM194)*AN194","v":-10155.019377304776},{"$f":"(AN190/AN194)*AO194","v":-10156.129748177609},{"$f":"(AO190/AO194)*AP194","v":-10156.502207633226},{"$f":"(AP190/AP194)*AQ194","v":-10155.345498661976},{"$f":"(AQ190/AQ194)*AR194","v":-10156.064063053562},{"$f":"(AR190/AR194)*AS194","v":-10156.046044685196},{"$f":"(AS190/AS194)*AT194","v":-10155.468951084624},{"$f":"(AT190/AT194)*AU194","v":-10155.855556751214},{"$f":"(AU190/AU194)*AV194","v":-10154.430795566328},{"$f":"(AV190/AV194)*AW194","v":-10155.30910149505},null,null,null,{"$f":"((AK190/2)+SUM(AL190:AV190)+(AW190/2))/12","v":-10143.552026283398}]
[176,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S189","v":-957325.29},{"$f":"'Rate Base'!T189","v":-5659346.5099999998},{"$f":"'Rate Base'!U189","v":-5739239.8499999996},{"$f":"'Rate Base'!V189","v":-5795725.2999999998},{"$f":"'Rate Base'!W189","v":-5900379.0099999998},{"$f":"'Rate Base'!X189","v":-5969282.5300000003},{"$f":"'Rate Base'!Y189","v":-5993727.4800000004},{"$f":"'Rate Base'!Z189","v":-6071304.1699999999},{"$f":"'Rate Base'!AA189","v":-6122961.0700000003},{"$f":"'Rate Base'!AB189","v":-6159039.0700000003},{"$f":"'Rate Base'!AC189","v":-6199415.7400000002},{"$f":"'Rate Base'!AD189","v":-6249737.2599999998},{"$f":"'Rate Base'!AE189","v":-6300426.0499999998},null,{"$f":"((F191/2)+SUM(G191:Q191)+(R191/2))/12","v":-5790752.8050000006},{"$f":"+R191","v":-6300426.0499999998},-6213857.3399999999,-6276496.9699999997,-6326830.1900000004,{"$f":"(X191/X194)*Y194","v":-6959357.3294904921},{"$f":"(Y191/Y194)*Z194","v":-7171530.3248386262},{"$f":"(Z191/Z194)*AA194","v":-6512606.5051422771},{"$f":"(AA191/AA194)*AB194","v":-6921939.5399587294},{"$f":"(AB191/AB194)*AC194","v":-6911675.3054774059},{"$f":"(AC191/AC194)*AD194","v":-6582931.6637635874},{"$f":"(AD191/AD194)*AE194","v":-6803163.1038894169},{"$f":"(AE191/AE194)*AF194","v":-5991542.2853135662},{"$f":"(AF191/AF194)*AG194","v":-6491872.7156986576},null,null,{"$f":"((U191/2)+SUM(V191:AF191)+(AG191/2))/12","v":-6589006.6617269525},{"$f":"AG191","v":-6491872.7156986576},{"$f":"(AK191/AK194)*AL194","v":-6684631.2233421467},{"$f":"(AL191/AL194)*AM194","v":-6684865.053963054},{"$f":"(AM191/AM194)*AN194","v":-6683937.6368137663},{"$f":"(AN191/AN194)*AO194","v":-6684668.4724125974},{"$f":"(AO191/AO194)*AP194","v":-6684913.6217009528},{"$f":"(AP191/AP194)*AQ194","v":-6684152.2868043343},{"$f":"(AQ191/AQ194)*AR194","v":-6684625.2390856585},{"$f":"(AR191/AR194)*AS194","v":-6684613.3795661442},{"$f":"(AS191/AS194)*AT194","v":-6684233.5420204429},{"$f":"(AT191/AT194)*AU194","v":-6684488.0022109663},{"$f":"(AU191/AU194)*AV194","v":-6683550.2378844498},{"$f":"(AV191/AV194)*AW194","v":-6684128.3305335622},null,null,null,{"$f":"((AK191/2)+SUM(AL191:AV191)+(AW191/2))/12","v":-6676389.9349100525}]
[177,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S190","v":-28041677.530000001},{"$f":"'Rate Base'!T190","v":-163029131.96000001},{"$f":"'Rate Base'!U190","v":-163658521.47999999},{"$f":"'Rate Base'!V190","v":-162109763.33000001},{"$f":"'Rate Base'!W190","v":-163800938.63},{"$f":"'Rate Base'!X190","v":-164454186.77000001},{"$f":"'Rate Base'!Y190","v":-163367788.77000001},{"$f":"'Rate Base'!Z190","v":-164574720.13},{"$f":"'Rate Base'!AA190","v":-165369343.97},{"$f":"'Rate Base'!AB190","v":-165035032.72999999},{"$f":"'Rate Base'!AC190","v":-165967333.12},{"$f":"'Rate Base'!AD190","v":-164470967.58000001},{"$f":"'Rate Base'!AE190","v":-166536872.96000001},null,{"$f":"((F192/2)+SUM(G192:Q192)+(R192/2))/12","v":-158593916.97624999},{"$f":"+R192","v":-166536872.96000001},-167769026.19,-167331261.74000001,-167382501.81999999,{"$f":"(X192/X194)*Y194","v":-184116628.05659598},{"$f":"(Y192/Y194)*Z194","v":-189729872.8748537},{"$f":"(Z192/Z194)*AA194","v":-172297396.55774149},{"$f":"(AA192/AA194)*AB194","v":-183126703.71275952},{"$f":"(AB192/AB194)*AC194","v":-182855153.31624871},{"$f":"(AC192/AC194)*AD194","v":-174157917.6460945},{"$f":"(AD192/AD194)*AE194","v":-179984356.52949414},{"$f":"(AE192/AE194)*AF194","v":-158512131.25037342},{"$f":"(AF192/AF194)*AG194","v":-171748863.8098945},null,null,{"$f":"((U192/2)+SUM(V192:AF192)+(AG192/2))/12","v":-174700484.83992574},{"$f":"AG192","v":-171748863.8098945},{"$f":"(AK192/AK194)*AL194","v":-176848479.30257088},{"$f":"(AL192/AL194)*AM194","v":-176854665.52112809},{"$f":"(AM192/AM194)*AN194","v":-176830129.7902776},{"$f":"(AN192/AN194)*AO194","v":-176849464.76328588},{"$f":"(AO192/AO194)*AP194","v":-176855950.4282985},{"$f":"(AP192/AP194)*AQ194","v":-176835808.56643531},{"$f":"(AQ192/AQ194)*AR194","v":-176848320.98319256},{"$f":"(AR192/AR194)*AS194","v":-176848007.22796488},{"$f":"(AS192/AS194)*AT194","v":-176837958.25292122},{"$f":"(AT192/AT194)*AU194","v":-176844690.24698845},{"$f":"(AU192/AU194)*AV194","v":-176819880.77140966},{"$f":"(AV192/AV194)*AW194","v":-176835174.77978137},null,null,null,{"$f":"((AK192/2)+SUM(AL192:AV192)+(AW192/2))/12","v":-176630447.92910925}]
[178,null,null,"General",null,{"$f":"'Rate Base'!S191","v":-1116805.3600000001},{"$f":"'Rate Base'!T191","v":-243642628.12},{"$f":"'Rate Base'!U191","v":-243397001.27000001},{"$f":"'Rate Base'!V191","v":-243050325.19},{"$f":"'Rate Base'!W191","v":-242703649.06},{"$f":"'Rate Base'!X191","v":-242458070.97},{"$f":"'Rate Base'!Y191","v":-242010394.96000001},{"$f":"'Rate Base'!Z191","v":-241663695.12},{"$f":"'Rate Base'!AA191","v":-240793898.47999999},{"$f":"'Rate Base'!AB191","v":-240338946.22000003},{"$f":"'Rate Base'!AC191","v":-239873246.99000001},{"$f":"'Rate Base'!AD191","v":-239519508.09999999},{"$f":"'Rate Base'!AE191","v":-238567756.84},null,{"$f":"((F193/2)+SUM(G193:Q193)+(R193/2))/12","v":-231607803.79833332},{"$f":"+R193","v":-238567756.84},-238116642.91,-237665528.93000001,-237214414.97,{"$f":"(X193/X194)*Y194","v":-260930012.01321456},{"$f":"(Y193/Y194)*Z194","v":-268885100.33587748},{"$f":"(Z193/Z194)*AA194","v":-244179801.83646142},{"$f":"(AA193/AA194)*AB194","v":-259527091.62706658},{"$f":"(AB193/AB194)*AC194","v":-259142250.51319405},{"$f":"(AC193/AC194)*AD194","v":-246816531.58248717},{"$f":"(AD193/AD194)*AE194","v":-255073758.44942939},{"$f":"(AE193/AE194)*AF194","v":-224643329.32865939},{"$f":"(AF193/AF194)*AG194","v":-243402421.4444994},null,null,{"$f":"((U193/2)+SUM(V193:AF193)+(AG193/2))/12","v":-247764962.63655332},{"$f":"AG193","v":-243402421.4444994},{"$f":"(AK193/AK194)*AL194","v":-250629594.49134555},{"$f":"(AL193/AL194)*AM194","v":-250638361.59782302},{"$f":"(AM193/AM194)*AN194","v":-250603589.56982562},{"$f":"(AN193/AN194)*AO194","v":-250630991.08587864},{"$f":"(AO193/AO194)*AP194","v":-250640182.56775361},{"$f":"(AP193/AP194)*AQ194","v":-250611637.52913651},{"$f":"(AQ193/AQ194)*AR194","v":-250629370.12118557},{"$f":"(AR193/AR194)*AS194","v":-250628925.4674018},{"$f":"(AS193/AS194)*AT194","v":-250614684.0639689},{"$f":"(AT193/AT194)*AU194","v":-250624224.643282},{"$f":"(AU193/AU194)*AV194","v":-250589064.66436458},{"$f":"(AV193/AV194)*AW194","v":-250610739.32694277},null,null,null,{"$f":"((AK193/2)+SUM(AL193:AV193)+(AW193/2))/12","v":-250320600.51564053}]
[179,null,null,"Total",null,{"$f":"SUM(F190:F193)","v":-30115808.18},-412331106.59000003,-412794762.60000002,-410955813.82000005,-412404966.69999999,-412891066.17000002,-411381437.11000001,-412319240.58000004,-412295724.67999995,-411542555.74000001,-412047117.52999997,-410187651.63,-411333934.90999997,null,{"$f":"SUM(T190:T193)","v":-395989692.89125001},{"$f":"+R194","v":-411333934.90999997},{"$f":"SUM(V190:V193)","v":-411993236.66999996},{"$f":"SUM(W190:W193)","v":-411282900.45000005},{"$f":"SUM(X190:X193)","v":-410933359.44},{"$f":"X194+((J194-I194)/($R194-$I194))*$AH195","v":-452016570.86847067},{"$f":"Y194+((K194-J194)/($R194-$I194))*$AH195","v":-465797399.36275595},-422999699.61243951,-449586251.49947464,-448919580.15998513,-427567382.4516412,-441871614.24345672,-389156105.91576809,-421653021.18199027,{"$f":"-'108_111 Projection'!H18","v":-10319086.271990264},{"$f":"+AG194-U194","v":-10319086.271990299},{"$f":"SUM(AJ190:AJ193)","v":-429051464.89333224},{"$f":"AG194","v":-421653021.18199027},{"$f":"IF($R194-$F194=0,AK194+$AX194/12,AK194+((G194-F194)/($R194-$F194))*$AX194)","v":-434172861.09041363},{"$f":"IF($R194-$F194=0,AL194+$AX194/12,AL194+((H194-G194)/($R194-$F194))*$AX194)","v":-434188048.60133201},{"$f":"IF($R194-$F194=0,AM194+$AX194/12,AM194+((I194-H194)/($R194-$F194))*$AX194)","v":-434127812.0162943},{"$f":"IF($R194-$F194=0,AN194+$AX194/12,AN194+((J194-I194)/($R194-$F194))*$AX194)","v":-434175280.4513253},{"$f":"IF($R194-$F194=0,AO194+$AX194/12,AO194+((K194-J194)/($R194-$F194))*$AX194)","v":-434191203.11996073},{"$f":"IF($R194-$F194=0,AP194+$AX194/12,AP194+((L194-K194)/($R194-$F194))*$AX194)","v":-434141753.72787482},{"$f":"IF($R194-$F194=0,AQ194+$AX194/12,AQ194+((M194-L194)/($R194-$F194))*$AX194)","v":-434172472.40752685},{"$f":"IF($R194-$F194=0,AR194+$AX194/12,AR194+((N194-M194)/($R194-$F194))*$AX194)","v":-434171702.12097752},{"$f":"IF($R194-$F194=0,AS194+$AX194/12,AS194+((O194-N194)/($R194-$F194))*$AX194)","v":-434147031.32786167},{"$f":"IF($R194-$F194=0,AT194+$AX194/12,AT194+((P194-O194)/($R194-$F194))*$AX194)","v":-434163558.74803817},{"$f":"IF($R194-$F194=0,AU194+$AX194/12,AU194+((Q194-P194)/($R194-$F194))*$AX194)","v":-434102650.10445428},{"$f":"IF($R194-$F194=0,AV194+$AX194/12,AV194+((R194-Q194)/($R194-$F194))*$AX194)","v":-434140197.74635923},{"$f":"-'108_111 Projection'!I18","v":-12487176.564369008},null,null,{"$f":"SUM(BA190:BA193)","v":-433637581.9316861}]
[180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X194-U194","v":400575.46999996901},null,null,null,null,null,null,null,null,{"$f":"AG194-U194","v":-10319086.271990299},{"$f":"AH194-X195","v":-10719661.741990233}]
[181]
[182,"System Net Utility Plant"]
[183,null,null,"Production",null,{"$f":"F158+F169+F176+F183+F190","v":3243497.3099999987},{"$f":"G158+G169+G176+G183+G190","v":3202030.4300000034},3160563.5499999933,3802331.8299999945,4419336.9199999981,4366021.3199999947,8268278.9699999858,8203530.759999983,8137907.3299999908,8072225.6499999864,8008924.0699999817,8002873.059999981,2724489.8799999938,null,{"$f":"T158+T169+T176+T183+T190","v":5885668.1237499993},{"$f":"H158+H169+H176+H183","v":3160563.5499999933},{"$f":"V158+V169+V176+V183+V190","v":2690039.7500000005},2504487.7799999998,{"$f":"X158+X169+X176+X183+X190","v":2434692.6199999945},{"$f":"Y158+Y169+Y176+Y183+Y190","v":2378407.5958303665},2322761.2228138526,2268438.3219056902,2212492.4003101769,2157183.9799350388,2102359.4307040456,2046700.8143562332,1992609.9085782974,1936525.7331022876,null,{"$f":"+AG198-U198","v":-1224037.8168977057},{"$f":"AJ158+AJ169+AJ176+AJ183","v":2283734.2243749918},{"$f":"AG198","v":1936525.7331022876},{"$f":"AL158+AL169+AL176+AL183+AL190","v":1880908.856844953},{"$f":"AM158+AM169+AM176+AM183+AM190","v":1825584.4865821395},1770261.8806226826,1714936.755251809,1659612.3677923528,1604289.5095013236,1548964.7759369314,1493640.7789552992,1438317.3410488991,1382992.939443232,1327670.3492044162,1272345.455898487,null,{"$f":"+AW198-AK198","v":-664180.27720380062},null,{"$f":"BA158+BA169+BA176+BA183","v":1614444.8549999865}]
[184,null,null,"Distribution - Wyoming",null,{"$f":"F159+F170+F177+F184+F191","v":64617773.219999991},{"$f":"G159+G170+G177+G184+G191","v":59883358.079999998},59794213.780000009,59725227.510000005,59575210.090000011,59496272.899999991,59524398.840000004,59365134.540000007,59370791.499999993,57750811.489999987,57937454.110000007,57918494.979999997,58262132.25,null,{"$f":"T159+T170+T177+T184+T191","v":59315110.046250008},{"$f":"H159+H170+H177+H184","v":65533453.63000001},59412937.579999998,{"$f":"W159+W170+W177+W184+W191","v":59390803.660000004},58825435.579999998,{"$f":"Y159+Y170+Y177+Y184+Y191","v":56817329.26997263},61216904.531288147,64979085.413013138,64787437.167532444,64938098.286354147,66705858.834216543,66801200.210476637,67403566.835996911,69979382.805894867,null,{"$f":"+AG199-U199","v":4445929.1758948565},{"$f":"AJ159+AJ170+AJ177+AJ184","v":69538957.903126761},69979382.805894867,{"$f":"AL159+AL170+AL177+AL184+AL191","v":70810606.98987779},{"$f":"AM159+AM170+AM177+AM184+AM191","v":70937920.258957699},71378562.335825577,71097677.177273721,72720896.683684379,74084305.792263091,73902326.271774307,73823332.328895152,74356709.169030681,74293550.585188657,74003056.595252246,75121423.930223942,null,{"$f":"+AW199-AK199","v":5142041.1243290752},null,{"$f":"BA159+BA170+BA177+BA184","v":79506335.564583614}]
[185,null,null,"Distribution - Utah",null,{"$f":"F185+F178+F171+F165+F160+F192","v":2188991016.989572},{"$f":"G185+G178+G171+G165+G160+G192","v":2068261976.7495728},2073048496.1995726,2072742462.8195724,2073015933.1795721,2081539766.7395725,2091371672.2095723,2091270569.2095723,2103260549.1295726,2023386603.9295726,2112279077.239572,2196269257.6495724,2225501998.3695717,null,{"$f":"T185+T178+T171+T165+T160+T192","v":2099474406.06124},{"$f":"H185+H178+H171+H165+H160","v":2236707017.6795726},{"$f":"V185+V178+V171+V165+V160+V192","v":2232267211.6995726},2236688954.9895725,{"$f":"X185+X178+X171+X165+X160+X192","v":2241009436.5395718},{"$f":"Y185+Y178+Y171+Y165+Y160+Y192","v":2012196757.3905332},2159937137.4965301,2273741076.6559539,2278492023.3691792,2287316229.6160989,2342431406.1927066,2351983702.3233652,2372134644.081769,2431430320.3996701,null,{"$f":"+AG200-U200","v":194723302.72009754},{"$f":"AJ185+AJ178+AJ171+AJ165+AJ160","v":2434422546.4848814},2431430320.3996701,{"$f":"AL185+AL178+AL171+AL165+AL160+AL192","v":2446742844.4428492},{"$f":"AM185+AM178+AM171+AM165+AM160+AM192","v":2450920388.6801176},2490122114.0293369,2486908484.9057989,2545057065.8930197,2583180077.7363997,2584586695.008184,2585045572.4442391,2601470565.5468836,2603951817.6605062,2599346034.9545484,2623508192.7905054,null,{"$f":"+AW200-AK200","v":192077872.39083529},null,{"$f":"BA185+BA178+BA171+BA165+BA160","v":2718697191.0871906}]
[186,null,null,"General",null,{"$f":"F186+F179+F172+F161+F193","v":131229636.17},{"$f":"G186+G179+G172+G161+G193","v":-111373574.41000003},-111914618.78999999,-111250666.06000002,-111245956.58000001,-111532174.41000003,-111577859.35000002,-111966124.53000003,-113135453.81000002,-24581834.440000027,-104875869.61000007,-104581843.25000003,-99690641.740000039,null,{"$f":"T186+T179+T172+T161+T193","v":-92688873.168750018},{"$f":"H186+H179+H172+H161","v":131482382.48000002},{"$f":"V186+V179+V172+V161+V193","v":-97926254.430000007},-98363772,{"$f":"X186+X179+X172+X161+X193","v":-98618329.469999999},{"$f":"Y186+Y179+Y172+Y161+Y193","v":-129807378.49608271},-140042932.91253656,-56978956.045174628,-74450528.568557829,-74238539.641496718,-58881037.259740055,-70159107.626887858,-42921123.816193193,-59759058.642077774,null,{"$f":"+AG201-U201","v":-191241441.12207779},{"$f":"AJ186+AJ179+AJ172+AJ161","v":162591538.06466097},-59759058.642077774,{"$f":"AL186+AL179+AL172+AL161+AL193","v":-65396473.505425006},{"$f":"AM186+AM179+AM172+AM161+AM193","v":-65988492.678906858},-72715571.799966276,-74664143.728719026,-76309708.148936212,82788096.750596792,80754196.202023476,78225028.938629508,82670451.635859966,85884358.462028205,83690688.825087011,86962300.510654241,null,{"$f":"+AW201-AK201","v":146721359.15273201},null,{"$f":"BA186+BA179+BA172+BA161","v":263037263.77577052}]
[187]
[188]
[189,null,"System Net Utility Plant",null,null,{"$f":"SUM(F198:F201)","v":2388081923.6895723},2019973790.8495727,2024088654.7395725,2025019356.0995724,2025764523.6095722,2033869886.5495725,2047586490.6695724,2046873109.9795725,2057633794.1495728,2064627806.6295724,2073349585.8095717,2157608782.4395723,2186797978.7595716,null,{"$f":"SUM(T198:T201)","v":2071986311.0624897},{"$f":"SUM(H198:H201)","v":2024088654.7395725},{"$f":"SUM(V198:V201)","v":2196443934.5995727},2200220474.4295726,2203651235.2695718,{"$f":"SUM(Y198:Y201)","v":1941585115.7602534},{"$f":"SUM(M198:M201)","v":2046873109.9795725},{"$f":"SUM(N198:N201)","v":2057633794.1495728},{"$f":"SUM(AB198:AB201)","v":2271041424.368464},2280172972.2408915,2352358587.1978874,2350672495.7213101,2398609697.0101509,2443587170.2965894,null,{"$f":"+AG204-U204","v":419498515.55701685},{"$f":"SUM(AJ198:AJ201)","v":2668836776.6770444},2443587170.2965894,{"$f":"SUM(X198:X201)","v":2203651235.2695718},{"$f":"SUM(Y198:Y201)","v":1941585115.7602534},{"$f":"SUM(Z198:Z201)","v":2083433870.3380957},{"$f":"SUM(AO198:AO201)","v":2485056955.1096053},{"$f":"SUM(AB198:AB201)","v":2271041424.368464},{"$f":"SUM(AC198:AC201)","v":2280172972.2408915},{"$f":"SUM(AR198:AR201)","v":2740792182.2579188},2738587574.4907193,2759936043.6928229,2765512719.6471663,2758367450.724092,2786864262.6872821,null,{"$f":"+AW204-AK204","v":343277092.39069271},null,{"$f":"SUM(BA198:BA201)","v":3062855235.2825451}]
[190]
[191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"101+106",37400819.394946799]
[192,"WORKING Capital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"108+111",-50551808.830508053]
[193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI206:AI207)","v":-13150989.435561255},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY206:AY207)","v":-13150989.435561255}]
[194,154,"Plant Materials & Operating Supplies"]
[195,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S208","v":0},{"$f":"'Rate Base'!T208","v":0},{"$f":"'Rate Base'!U208","v":0},{"$f":"'Rate Base'!V208","v":0},{"$f":"'Rate Base'!W208","v":0},{"$f":"'Rate Base'!X208","v":0},{"$f":"'Rate Base'!Y208","v":0},{"$f":"'Rate Base'!Z208","v":0},{"$f":"'Rate Base'!AA208","v":0},{"$f":"'Rate Base'!AB208","v":0},{"$f":"'Rate Base'!AC208","v":0},{"$f":"'Rate Base'!AD208","v":0},{"$f":"'Rate Base'!AE208","v":0},null,{"$f":"((F210/2)+SUM(G210:Q210)+(R210/2))/12","v":0},{"$f":"+R210","v":0},0,0,0,{"$f":"J210","v":0},{"$f":"K210","v":0},0,0,0,0,0,0,0,null,null,{"$f":"((U210/2)+SUM(V210:AF210)+(AG210/2))/12","v":0},{"$f":"AG210","v":0},{"$f":"V210","v":0},{"$f":"W210","v":0},0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK210/2)+SUM(AL210:AV210)+(AW210/2))/12","v":0}]
[196,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S209","v":23474956.050000001},{"$f":"'Rate Base'!T209","v":22896182.559999999},{"$f":"'Rate Base'!U209","v":22147283.82},{"$f":"'Rate Base'!V209","v":22292881.199999999},{"$f":"'Rate Base'!W209","v":22745905.870000001},{"$f":"'Rate Base'!X209","v":22268636.550000001},{"$f":"'Rate Base'!Y209","v":21647691.460000001},{"$f":"'Rate Base'!Z209","v":21687142.27},{"$f":"'Rate Base'!AA209","v":20655004.100000001},{"$f":"'Rate Base'!AB209","v":19883093.989999998},{"$f":"'Rate Base'!AC209","v":18685951.93},{"$f":"'Rate Base'!AD209","v":18364417.399999999},{"$f":"'Rate Base'!AE209","v":18735930.48},null,{"$f":"((F211/2)+SUM(G211:Q211)+(R211/2))/12","v":21198302.86791667},{"$f":"+R211","v":18735930.48},18099612.32,18853955.449999999,22503050.800000001,{"$f":"X211","v":22503050.800000001},22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,null,null,{"$f":"((U211/2)+SUM(V211:AF211)+(AG211/2))/12","v":21675042.967500005},{"$f":"AG211","v":22503050.800000001},{"$f":"AG211","v":22503050.800000001},{"$f":"AL211","v":22503050.800000001},22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,null,null,null,{"$f":"((AK211/2)+SUM(AL211:AV211)+(AW211/2))/12","v":22503050.800000008}]
[197,null,null,"Total",null,{"$f":"SUM(F210:F211)","v":23474956.050000001},22896182.559999999,22147283.82,22292881.199999999,22745905.870000001,22268636.550000001,21647691.460000001,21687142.27,20655004.100000001,19883093.989999998,18685951.93,18364417.399999999,18735930.48,null,{"$f":"SUM(T210:T211)","v":21198302.86791667},{"$f":"+R212","v":18735930.48},{"$f":"SUM(V210:V211)","v":18099612.32},{"$f":"SUM(W210:W211)","v":18853955.449999999},{"$f":"SUM(X210:X211)","v":22503050.800000001},{"$f":"SUM(Y210:Y211)","v":22503050.800000001},{"$f":"SUM(Z210:Z211)","v":22503050.800000001},22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,{"$f":"-(X212-U212)","v":-3767120.3200000003},{"$f":"+AG212-U212","v":3767120.3200000003},{"$f":"SUM(AJ210:AJ211)","v":21675042.967500005},{"$f":"AG212","v":22503050.800000001},{"$f":"SUM(AL210:AL211)","v":22503050.800000001},{"$f":"SUM(AM210:AM211)","v":22503050.800000001},22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,22503050.800000001,0,{"$f":"+AW212-AK212","v":0},null,{"$f":"SUM(BA210:BA211)","v":22503050.800000008}]
[198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X212-U212","v":3767120.3200000003},null,null,null,null,null,null,null,null,{"$f":"AG212-U212","v":3767120.3200000003}]
[199,1641,"Gas Stored Underground"]
[200,null,null,"Production",null,{"$f":"'Rate Base'!S213","v":45965722.859999999},{"$f":"'Rate Base'!T213","v":30071846.23},{"$f":"'Rate Base'!U213","v":17550004.170000002},{"$f":"'Rate Base'!V213","v":5954574.0499999998},{"$f":"'Rate Base'!W213","v":7662333.6500000004},{"$f":"'Rate Base'!X213","v":15431079.140000001},{"$f":"'Rate Base'!Y213","v":23791129.140000001},{"$f":"'Rate Base'!Z213","v":32725279.739999998},{"$f":"'Rate Base'!AA213","v":39991140.93},{"$f":"'Rate Base'!AB213","v":47331434},{"$f":"'Rate Base'!AC213","v":49932603.18},{"$f":"'Rate Base'!AD213","v":52970477.479999997},{"$f":"'Rate Base'!AE213","v":45826911.25},null,{"$f":"R215","v":45826911.25},{"$f":"+R215","v":45826911.25},33652911.520000003,21131351.050000001,14010245.199999999,{"$f":"X215","v":14010245.199999999},14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,null,null,{"$f":"((U215/2)+SUM(V215:AF215)+(AG215/2))/12","v":17566253.966249999},{"$f":"AG215","v":14010245.199999999},{"$f":"AL216","v":14010245.199999999},{"$f":"AM216","v":14010245.199999999},14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,null,null,null,{"$f":"((AK215/2)+SUM(AL215:AV215)+(AW215/2))/12","v":14010245.199999997}]
[{"$f":"+A215+1","v":201},null,null,"Total",null,{"$f":"SUM(F215)","v":45965722.859999999},30071846.23,17550004.170000002,5954574.0499999998,7662333.6500000004,15431079.140000001,23791129.140000001,32725279.739999998,39991140.93,47331434,49932603.18,{"$f":"SUM(Q214:Q215)","v":52970477.479999997},{"$f":"SUM(R214:R215)","v":45826911.25},null,{"$f":"+T215","v":45826911.25},{"$f":"+R216","v":45826911.25},{"$f":"SUM(V215)","v":33652911.520000003},{"$f":"SUM(W215)","v":21131351.050000001},{"$f":"SUM(X215)","v":14010245.199999999},{"$f":"X216","v":14010245.199999999},14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,14010245.199999999,0,{"$f":"+AG216-U216","v":-31816666.050000001},{"$f":"+AJ215","v":17566253.966249999},{"$f":"AG216","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AK216+$AX216/12,AK216+((G216-F216)/($R216-$F216))*$AX216)","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AL216+$AX216/12,AL216+((H216-G216)/($R216-$F216))*$AX216)","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AM216+$AX216/12,AM216+((I216-H216)/($R216-$F216))*$AX216)","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AN216+$AX216/12,AN216+((J216-I216)/($R216-$F216))*$AX216)","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AO216+$AX216/12,AO216+((K216-J216)/($R216-$F216))*$AX216)","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AP216+$AX216/12,AP216+((L216-K216)/($R216-$F216))*$AX216)","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AQ216+$AX216/12,AQ216+((M216-L216)/($R216-$F216))*$AX216)","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AR216+$AX216/12,AR216+((N216-M216)/($R216-$F216))*$AX216)","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AS216+$AX216/12,AS216+((O216-N216)/($R216-$F216))*$AX216)","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AT216+$AX216/12,AT216+((P216-O216)/($R216-$F216))*$AX216)","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AU216+$AX216/12,AU216+((Q216-P216)/($R216-$F216))*$AX216)","v":14010245.199999999},{"$f":"IF($R216-$F216=0,AV216+$AX216/12,AV216+((R216-Q216)/($R216-$F216))*$AX216)","v":14010245.199999999},0,{"$f":"+AW216-AK216","v":0},null,{"$f":"+BA215","v":14010245.199999997}]
[202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X216-U216","v":-31816666.050000001}]
[203,165,"Prepayments"]
[204,null,null,"General",null,{"$f":"'Rate Base'!S217","v":3029675.98},{"$f":"'Rate Base'!T217","v":3148686.69},{"$f":"'Rate Base'!U217","v":3030677.92},{"$f":"'Rate Base'!V217","v":2948157.89},{"$f":"'Rate Base'!W217","v":2548037.88},{"$f":"'Rate Base'!X217","v":2507867.86},{"$f":"'Rate Base'!Y217","v":3478158.34},{"$f":"'Rate Base'!Z217","v":3449877.39},{"$f":"'Rate Base'!AA217","v":2665468.98},{"$f":"'Rate Base'!AB217","v":3709135.96},{"$f":"'Rate Base'!AC217","v":3384134.04},{"$f":"'Rate Base'!AD217","v":3646418.99},{"$f":"'Rate Base'!AE217","v":3526163.53},null,{"$f":"((F219/2)+SUM(G219:Q219)+(R219/2))/12","v":3149545.1412499999},{"$f":"+R219","v":3526163.53},3708678.55,3657552.36,3386440.03,{"$f":"J219","v":2548037.88},{"$f":"K219","v":2507867.86},{"$f":"L219","v":3478158.34},{"$f":"M219","v":3449877.39},{"$f":"N219","v":2665468.98},{"$f":"O219","v":3709135.96},{"$f":"P219","v":3384134.04},{"$f":"Q219","v":3646418.99},{"$f":"R219","v":3526163.53},null,null,{"$f":"((U219/2)+SUM(V219:AF219)+(AG219/2))/12","v":3305661.1591666671},{"$f":"AG219","v":3526163.53},{"$f":"V219","v":3708678.55},{"$f":"W219","v":3657552.36},3386440.03,2548037.88,2507867.86,3478158.34,3449877.39,2665468.98,3709135.96,3384134.04,3646418.99,3526163.53,null,null,null,{"$f":"((AK219/2)+SUM(AL219:AV219)+(AW219/2))/12","v":3305661.1591666671}]
[205,null,null,"Total",null,{"$f":"SUM(F219)","v":3029675.98},3148686.69,3030677.92,2948157.89,2548037.88,2507867.86,3478158.34,3449877.39,2665468.98,3709135.96,3384134.04,{"$f":"SUM(Q218:Q219)","v":3646418.99},{"$f":"SUM(R218:R219)","v":3526163.53},null,{"$f":"+T219","v":3149545.1412499999},{"$f":"+R220","v":3526163.53},{"$f":"SUM(V219)","v":3708678.55},{"$f":"SUM(W219)","v":3657552.36},{"$f":"SUM(X219)","v":3386440.03},2548037.88,2507867.86,3478158.34,3449877.39,2665468.98,3709135.96,3384134.04,3646418.99,3526163.53,{"$f":"-(X220-U220)","v":139723.5},null,{"$f":"+AJ219","v":3305661.1591666671},{"$f":"AG220","v":3526163.53},{"$f":"SUM(AL219)","v":3708678.55},{"$f":"SUM(AM219)","v":3657552.36},3386440.03,2548037.88,2507867.86,3478158.34,3449877.39,2665468.98,3709135.96,3384134.04,3646418.99,3526163.53,0,{"$f":"+AW220-AK220","v":0},null,{"$f":"+BA219","v":3305661.1591666671}]
[206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X220-U220","v":-139723.5},null,null,null,null,null,null,null,null,{"$f":"AG220-U220","v":0}]
[207,"190008","Accum Deferred Income Tax Federal"]
[208,null,null,"Production",null,{"$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},0,0,0,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,{"$f":"((AK223/2)+SUM(AL223:AV223)+(AW223/2))/12","v":0}]
[209,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S222","v":0},{"$f":"'Rate Base'!T222","v":0},{"$f":"'Rate Base'!U222","v":0},{"$f":"'Rate Base'!V222","v":0},{"$f":"'Rate Base'!W222","v":0},{"$f":"'Rate Base'!X222","v":0},{"$f":"'Rate Base'!Y222","v":0},{"$f":"'Rate Base'!Z222","v":0},{"$f":"'Rate Base'!AA222","v":0},{"$f":"'Rate Base'!AB222","v":0},{"$f":"'Rate Base'!AC222","v":0},{"$f":"'Rate Base'!AD222","v":0},{"$f":"'Rate Base'!AE222","v":0},null,{"$f":"((F224/2)+SUM(G224:Q224)+(R224/2))/12","v":0},{"$f":"+R224","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U224/2)+SUM(V224:AF224)+(AG224/2))/12","v":0},{"$f":"AG224","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK224/2)+SUM(AL224:AV224)+(AW224/2))/12","v":0}]
[210,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S223","v":0},{"$f":"'Rate Base'!T223","v":0},{"$f":"'Rate Base'!U223","v":0},{"$f":"'Rate Base'!V223","v":0},{"$f":"'Rate Base'!W223","v":0},{"$f":"'Rate Base'!X223","v":0},{"$f":"'Rate Base'!Y223","v":0},{"$f":"'Rate Base'!Z223","v":0},{"$f":"'Rate Base'!AA223","v":0},{"$f":"'Rate Base'!AB223","v":0},{"$f":"'Rate Base'!AC223","v":0},{"$f":"'Rate Base'!AD223","v":0},{"$f":"'Rate Base'!AE223","v":0},null,{"$f":"((F225/2)+SUM(G225:Q225)+(R225/2))/12","v":0},{"$f":"+R225","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U225/2)+SUM(V225:AF225)+(AG225/2))/12","v":0},{"$f":"AG225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK225/2)+SUM(AL225:AV225)+(AW225/2))/12","v":0}]
[211,null,null,"General",null,{"$f":"'Rate Base'!S224","v":29812510.579999998},{"$f":"'Rate Base'!T224","v":29373875.719999999},{"$f":"'Rate Base'!U224","v":27694517.210000001},{"$f":"'Rate Base'!V224","v":26752074.949999999},{"$f":"'Rate Base'!W224","v":26455900.760000002},{"$f":"'Rate Base'!X224","v":26214784.399999999},{"$f":"'Rate Base'!Y224","v":26360233.969999999},{"$f":"'Rate Base'!Z224","v":26105132.899999999},{"$f":"'Rate Base'!AA224","v":25935799.23},{"$f":"'Rate Base'!AB224","v":25510548.07},{"$f":"'Rate Base'!AC224","v":25521263.59},{"$f":"'Rate Base'!AD224","v":25323183.870000001},{"$f":"'Rate Base'!AE224","v":52271894.810000002},null,{"$f":"((F226/2)+SUM(G226:Q226)+(R226/2))/12","v":27690793.11375},{"$f":"+R226","v":52271894.810000002},52295499.439999998,50793935.590000004,50812246.460000001,{"$f":"Y227","v":51024000.731289014},51196390.564135902,51092399.167368174,51274787.582722321,51395855.282428175,51699895.1094658,51692233.884397261,51833854.012625627,32566460.566633295,null,null,{"$f":"((U226/2)+SUM(V226:AF226)+(AG226/2))/12","v":50627522.959395736},{"$f":"AG226","v":32566460.566633295},{"$f":"AK226","v":32566460.566633295},{"$f":"AL226","v":32566460.566633295},32566460.566633295,32566460.566633295,32566460.566633295,32566460.566633295,32566460.566633295,32566460.566633295,32566460.566633295,32566460.566633295,32566460.566633295,32566460.566633295,null,null,null,{"$f":"((AK226/2)+SUM(AL226:AV226)+(AW226/2))/12","v":32566460.566633295}]
[212,null,null,"Total",null,{"$f":"SUM(F223:F226)","v":29812510.579999998},29373875.719999999,27694517.210000001,26752074.949999999,26455900.760000002,26214784.399999999,26360233.969999999,26105132.899999999,25935799.23,25510548.07,25521263.59,25323183.870000001,52271894.810000002,null,{"$f":"SUM(T223:T226)","v":27690793.11375},{"$f":"+R227","v":52271894.810000002},{"$f":"SUM(V223:V226)","v":52295499.439999998},{"$f":"SUM(W223:W226)","v":50793935.590000004},{"$f":"SUM(X223:X226)","v":50812246.460000001},{"$f":"X227+((J227-I227)/($R227-$I227))*$AH228","v":51024000.731289014},{"$f":"Y227+((K227-J227)/($R227-$I227))*$AH228","v":51196390.564135902},{"$f":"Z227+((L227-K227)/($R227-$I227))*$AH228","v":51092399.167368174},51274787.582722321,51395855.282428175,51699895.1094658,51692233.884397261,51833854.012625627,32566460.566633295,{"$f":"('190_255_282 FORECAST'!G18-'190_255_282 FORECAST'!D18)","v":-19705434.243366703},{"$f":"+AG227-U227","v":-19705434.243366707},{"$f":"SUM(AJ223:AJ226)","v":50627522.959395736},{"$f":"AG227","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AK227+$AX227/12,AK227+((G227-F227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AL227+$AX227/12,AL227+((H227-G227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AM227+$AX227/12,AM227+((I227-H227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AN227+$AX227/12,AN227+((J227-I227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AO227+$AX227/12,AO227+((K227-J227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AP227+$AX227/12,AP227+((L227-K227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AQ227+$AX227/12,AQ227+((M227-L227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AR227+$AX227/12,AR227+((N227-M227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AS227+$AX227/12,AS227+((O227-N227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AT227+$AX227/12,AT227+((P227-O227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AU227+$AX227/12,AU227+((Q227-P227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"IF($R227-$F227=0,AV227+$AX227/12,AV227+((R227-Q227)/($R227-$F227))*$AX227)","v":32566460.566633295},{"$f":"'190_255_282 FORECAST'!$G$18-'190_255_282 FORECAST'!$G$18","v":0},{"$f":"+AW227-AK227","v":0},null,{"$f":"SUM(BA223:BA226)","v":32566460.566633295}]
[213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X227-U227","v":-1459648.3500000015},null,null,null,null,null,null,null,null,{"$f":"AG227-U227","v":-19705434.243366707},{"$f":"AH227-X228","v":-18245785.893366702}]
[214,"190009","Accum Deferred Income Tax State"]
[215,null,null,"Production",null,{"$f":"'Rate Base'!S228","v":0},{"$f":"'Rate Base'!T228","v":0},{"$f":"'Rate Base'!U228","v":0},{"$f":"'Rate Base'!V228","v":0},{"$f":"'Rate Base'!W228","v":0},{"$f":"'Rate Base'!X228","v":0},{"$f":"'Rate Base'!Y228","v":0},{"$f":"'Rate Base'!Z228","v":0},{"$f":"'Rate Base'!AA228","v":0},{"$f":"'Rate Base'!AB228","v":0},{"$f":"'Rate Base'!AC228","v":0},{"$f":"'Rate Base'!AD228","v":0},{"$f":"'Rate Base'!AE228","v":0},null,{"$f":"((F230/2)+SUM(G230:Q230)+(R230/2))/12","v":0},{"$f":"+R230","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U230/2)+SUM(V230:AF230)+(AG230/2))/12","v":0},{"$f":"AG230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK230/2)+SUM(AL230:AV230)+(AW230/2))/12","v":0}]
[216,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S229","v":0},{"$f":"'Rate Base'!T229","v":0},{"$f":"'Rate Base'!U229","v":0},{"$f":"'Rate Base'!V229","v":0},{"$f":"'Rate Base'!W229","v":0},{"$f":"'Rate Base'!X229","v":0},{"$f":"'Rate Base'!Y229","v":0},{"$f":"'Rate Base'!Z229","v":0},{"$f":"'Rate Base'!AA229","v":0},{"$f":"'Rate Base'!AB229","v":0},{"$f":"'Rate Base'!AC229","v":0},{"$f":"'Rate Base'!AD229","v":0},{"$f":"'Rate Base'!AE229","v":0},null,{"$f":"((F231/2)+SUM(G231:Q231)+(R231/2))/12","v":0},{"$f":"+R231","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U231/2)+SUM(V231:AF231)+(AG231/2))/12","v":0},{"$f":"AG231","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK231/2)+SUM(AL231:AV231)+(AW231/2))/12","v":0}]
[217,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S230","v":0},{"$f":"'Rate Base'!T230","v":0},{"$f":"'Rate Base'!U230","v":0},{"$f":"'Rate Base'!V230","v":0},{"$f":"'Rate Base'!W230","v":0},{"$f":"'Rate Base'!X230","v":0},{"$f":"'Rate Base'!Y230","v":0},{"$f":"'Rate Base'!Z230","v":0},{"$f":"'Rate Base'!AA230","v":0},{"$f":"'Rate Base'!AB230","v":0},{"$f":"'Rate Base'!AC230","v":0},{"$f":"'Rate Base'!AD230","v":0},{"$f":"'Rate Base'!AE230","v":0},null,{"$f":"((F232/2)+SUM(G232:Q232)+(R232/2))/12","v":0},{"$f":"+R232","v":0},0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((U232/2)+SUM(V232:AF232)+(AG232/2))/12","v":0},{"$f":"AG232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((AK232/2)+SUM(AL232:AV232)+(AW232/2))/12","v":0}]
[218,null,null,"General",null,{"$f":"'Rate Base'!S231","v":6568502.7199999997},{"$f":"'Rate Base'!T231","v":6892536.7699999996},{"$f":"'Rate Base'!U231","v":6498150.6100000003},{"$f":"'Rate Base'!V231","v":6276824.2999999998},{"$f":"'Rate Base'!W231","v":6207269.8600000003},{"$f":"'Rate Base'!X231","v":6150645.0999999996},{"$f":"'Rate Base'!Y231","v":6184803.0099999998},{"$f":"'Rate Base'!Z231","v":6124894.3799999999},{"$f":"'Rate Base'!AA231","v":6085975.0999999996},{"$f":"'Rate Base'!AB231","v":5991545.54},{"$f":"'Rate Base'!AC231","v":5929539.7199999997},{"$f":"'Rate Base'!AD231","v":5883481.0099999998},{"$f":"'Rate Base'!AE231","v":12156825.140000001},null,{"$f":"((F233/2)+SUM(G233:Q233)+(R233/2))/12","v":6465694.1108333347},{"$f":"+R233","v":12156825.140000001},12162313.689999999,11813171.17,11817428.73,{"$f":"Y234","v":11840473.967306776},11859235.25747947,11847917.832713295,11867767.156423956,11880662.149804808,11911949.176470172,11932493.355048867,11947753.831619363,9869227.9433667101,null,null,{"$f":"((U233/2)+SUM(V233:AF233)+(AG233/2))/12","v":11824516.071545839},{"$f":"AG233","v":9869227.9433667101},{"$f":"AL234","v":9869227.9433667101},{"$f":"AM234","v":9869227.9433667101},9869227.9433667101,9869227.9433667101,9869227.9433667101,9869227.9433667101,9869227.9433667101,9869227.9433667101,9869227.9433667101,9869227.9433667101,9869227.9433667101,9869227.9433667101,null,null,null,{"$f":"((AK233/2)+SUM(AL233:AV233)+(AW233/2))/12","v":9869227.9433667082}]
[219,null,null,"Total",null,{"$f":"SUM(F230:F233)","v":6568502.7199999997},6892536.7699999996,6498150.6100000003,6276824.2999999998,6207269.8600000003,6150645.0999999996,6184803.0099999998,6124894.3799999999,6085975.0999999996,5991545.54,5929539.7199999997,5883481.0099999998,12156825.140000001,null,{"$f":"SUM(T230:T233)","v":6465694.1108333347},{"$f":"+R234","v":12156825.140000001},{"$f":"SUM(V230:V233)","v":12162313.689999999},{"$f":"SUM(W230:W233)","v":11813171.17},{"$f":"SUM(X230:X233)","v":11817428.73},{"$f":"X234+((J234-I234)/($R234-$I234))*$AH235","v":11840473.967306776},{"$f":"Y234+((K234-J234)/($R234-$I234))*$AH235","v":11859235.25747947},{"$f":"Z234+((L234-K234)/($R234-$I234))*$AH235","v":11847917.832713295},11867767.156423956,11880662.149804808,11911949.176470172,11932493.355048867,11947753.831619363,9869227.9433667101,{"$f":"('190_255_282 FORECAST'!G25-'190_255_282 FORECAST'!D25)","v":-2287597.1966332924},{"$f":"+AG234-U234","v":-2287597.1966332905},{"$f":"SUM(AJ230:AJ233)","v":11824516.071545839},{"$f":"AG234","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AK234+$AX234/12,AK234+((G234-F234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AL234+$AX234/12,AL234+((H234-G234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AM234+$AX234/12,AM234+((I234-H234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AN234+$AX234/12,AN234+((J234-I234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AO234+$AX234/12,AO234+((K234-J234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AP234+$AX234/12,AP234+((L234-K234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AQ234+$AX234/12,AQ234+((M234-L234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AR234+$AX234/12,AR234+((N234-M234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AS234+$AX234/12,AS234+((O234-N234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AT234+$AX234/12,AT234+((P234-O234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AU234+$AX234/12,AU234+((Q234-P234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"IF($R234-$F234=0,AV234+$AX234/12,AV234+((R234-Q234)/($R234-$F234))*$AX234)","v":9869227.9433667101},{"$f":"'190_255_282 FORECAST'!$H$25-'190_255_282 FORECAST'!$G$25","v":0},{"$f":"+AW234-AK234","v":0},null,{"$f":"SUM(BA230:BA233)","v":9869227.9433667082}]
[220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X234-U234","v":-339396.41000000015},null,null,null,null,null,null,null,null,{"$f":"AG234-U234","v":-2287597.1966332905},{"$f":"AH234-X235","v":-1948200.7866332922}]
[221,2351,"Customer Deposits"]
[222,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S235","v":-201728.8},{"$f":"'Rate Base'!T235","v":-168867.87},{"$f":"'Rate Base'!U235","v":0},{"$f":"'Rate Base'!V235","v":0},{"$f":"'Rate Base'!W235","v":-148918.37},{"$f":"'Rate Base'!X235","v":-140136.01},{"$f":"'Rate Base'!Y235","v":-132466.51999999999},{"$f":"'Rate Base'!Z235","v":-126372.92},{"$f":"'Rate Base'!AA235","v":-123848.36},{"$f":"'Rate Base'!AB235","v":-120849.02},{"$f":"'Rate Base'!AC235","v":-119327.55},{"$f":"'Rate Base'!AD235","v":-124051.64},{"$f":"'Rate Base'!AE235","v":-123575.69},null,{"$f":"((F237/2)+SUM(G237:Q237)+(R237/2))/12","v":-113957.54208333332},{"$f":"+R237","v":-123575.69},-119865.08,-121969.73,-124366,{"$f":"J237","v":-148918.37},{"$f":"K237","v":-140136.01},-132466.51999999999,-126372.92,-123848.36,-120849.02,-119327.55,-124051.64,-123575.69,null,null,{"$f":"((U237/2)+SUM(V237:AF237)+(AG237/2))/12","v":-127145.57416666666},{"$f":"AG237","v":-123575.69},{"$f":"V237","v":-119865.08},{"$f":"W237","v":-121969.73},-124366,-148918.37,-140136.01,-132466.51999999999,-126372.92,-123848.36,-120849.02,-119327.55,-124051.64,-123575.69,null,null,null,{"$f":"((AK237/2)+SUM(AL237:AV237)+(AW237/2))/12","v":-127145.57416666666}]
[223,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S236","v":-51404.82},{"$f":"'Rate Base'!T236","v":-4327596.28},{"$f":"'Rate Base'!U236","v":0},{"$f":"'Rate Base'!V236","v":0},{"$f":"'Rate Base'!W236","v":-4218296.2300000004},{"$f":"'Rate Base'!X236","v":-3808393.07},{"$f":"'Rate Base'!Y236","v":-3722261.96},{"$f":"'Rate Base'!Z236","v":-3684899.67},{"$f":"'Rate Base'!AA236","v":-3710353.83},{"$f":"'Rate Base'!AB236","v":-3686083.14},{"$f":"'Rate Base'!AC236","v":-3797291.73},{"$f":"'Rate Base'!AD236","v":-3839637.39},{"$f":"'Rate Base'!AE236","v":-3878615.51},null,{"$f":"((F238/2)+SUM(G238:Q238)+(R238/2))/12","v":-3063318.6220833329},{"$f":"+R238","v":-3878615.51},-3880264.5,-3910751.16,-3957318.27,{"$f":"J238","v":-4218296.2300000004},-3808393.07,-3722261.96,-3684899.67,-3710353.83,-3686083.14,-3797291.73,-3839637.39,-3878615.51,null,null,{"$f":"((U238/2)+SUM(V238:AF238)+(AG238/2))/12","v":-3841180.5383333336},{"$f":"AG238","v":-3878615.51},{"$f":"V238","v":-3880264.5},-3910751.16,-3957318.27,-4218296.2300000004,-3808393.07,-3722261.96,-3684899.67,-3710353.83,-3686083.14,-3797291.73,-3839637.39,-3878615.51,null,null,null,{"$f":"((AK238/2)+SUM(AL238:AV238)+(AW238/2))/12","v":-3841180.5383333336}]
[224,null,null,"Total",null,{"$f":"SUM(F237:F238)","v":-253133.62},-4496464.1500000004,0,0,-4367214.6000000006,-3948529.08,-3854728.48,-3811272.59,-3834202.19,-3806932.16,-3916619.28,-3963689.0300000003,-4002191.1999999997,null,{"$f":"SUM(T237:T238)","v":-3177276.1641666661},{"$f":"+R239","v":-4002191.1999999997},{"$f":"SUM(V237:V238)","v":-4000129.58},-4032720.89,{"$f":"SUM(X237:X238)","v":-4081684.27},{"$f":"SUM(Y237:Y238)","v":-4367214.6000000006},{"$f":"SUM(Z237:Z238)","v":-3948529.08},-3854728.48,-3811272.59,-3834202.19,-3806932.16,-3916619.28,-3963689.0300000003,-4002191.1999999997,{"$f":"0","v":0},null,{"$f":"SUM(AJ237:AJ238)","v":-3968326.1125000003},{"$f":"AG239","v":-4002191.1999999997},{"$f":"SUM(AL237:AL238)","v":-4000129.58},{"$f":"SUM(AM237:AM238)","v":-4032720.89},-4081684.27,-4367214.6000000006,-3948529.08,-3854728.48,-3811272.59,-3834202.19,-3806932.16,-3916619.28,-3963689.0300000003,-4002191.1999999997,0,{"$f":"+AW239-AK239","v":0},null,{"$f":"SUM(BA237:BA238)","v":-3968326.1125000003}]
[225]
[226,252,"Misc Customer Credits"]
[227,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S240","v":0},{"$f":"'Rate Base'!T240","v":0},{"$f":"'Rate Base'!U240","v":0},{"$f":"'Rate Base'!V240","v":0},{"$f":"'Rate Base'!W240","v":0},{"$f":"'Rate Base'!X240","v":0},{"$f":"'Rate Base'!Y240","v":0},{"$f":"'Rate Base'!Z240","v":0},{"$f":"'Rate Base'!AA240","v":0},{"$f":"'Rate Base'!AB240","v":0},{"$f":"'Rate Base'!AC240","v":0},{"$f":"'Rate Base'!AD240","v":0},{"$f":"'Rate Base'!AE240","v":0},null,{"$f":"((F242/2)+SUM(G242:Q242)+(R242/2))/12","v":0},{"$f":"+R242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U242/2)+SUM(V242:AF242)+(AG242/2))/12","v":0},{"$f":"AG242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK242/2)+SUM(AL242:AV242)+(AW242/2))/12","v":0}]
[228,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S241","v":0},{"$f":"'Rate Base'!T241","v":0},{"$f":"'Rate Base'!U241","v":0},{"$f":"'Rate Base'!V241","v":0},{"$f":"'Rate Base'!W241","v":0},{"$f":"'Rate Base'!X241","v":0},{"$f":"'Rate Base'!Y241","v":0},{"$f":"'Rate Base'!Z241","v":0},{"$f":"'Rate Base'!AA241","v":0},{"$f":"'Rate Base'!AB241","v":0},{"$f":"'Rate Base'!AC241","v":0},{"$f":"'Rate Base'!AD241","v":0},{"$f":"'Rate Base'!AE241","v":0},null,{"$f":"((F243/2)+SUM(G243:Q243)+(R243/2))/12","v":0},{"$f":"+R243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"((U243/2)+SUM(V243:AF243)+(AG243/2))/12","v":0},{"$f":"AG243","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"((AK243/2)+SUM(AL243:AV243)+(AW243/2))/12","v":0}]
[229,null,null,"Total",null,{"$f":"SUM(F242:F243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T242:T243)","v":0},{"$f":"+R244","v":0},{"$f":"SUM(V242:V243)","v":0},{"$f":"SUM(W242:W243)","v":0},0,{"$f":"IF($R244-$F244=0,X244+$AH244/12,X244+((J244-I244)/($R244-$F244))*$AH244)","v":0},{"$f":"IF($R244-$F244=0,Y244+$AH244/12,Y244+((K244-J244)/($R244-$F244))*$AH244)","v":0},0,0,0,0,0,0,0,{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!H12:H16)","v":0},{"$f":"+AG244-U244","v":0},{"$f":"SUM(AJ242:AJ243)","v":0},{"$f":"AG244","v":0},{"$f":"IF($R244-$F244=0,AK244+$AX244/12,AK244+((G244-F244)/($R244-$F244))*$AX244)","v":0},{"$f":"IF($R244-$F244=0,AL244+$AX244/12,AL244+((H244-G244)/($R244-$F244))*$AX244)","v":0},{"$f":"IF($R244-$F244=0,AM244+$AX244/12,AM244+((I244-H244)/($R244-$F244))*$AX244)","v":0},{"$f":"IF($R244-$F244=0,AN244+$AX244/12,AN244+((J244-I244)/($R244-$F244))*$AX244)","v":0},{"$f":"IF($R244-$F244=0,AO244+$AX244/12,AO244+((K244-J244)/($R244-$F244))*$AX244)","v":0},{"$f":"IF($R244-$F244=0,AP244+$AX244/12,AP244+((L244-K244)/($R244-$F244))*$AX244)","v":0},{"$f":"IF($R244-$F244=0,AQ244+$AX244/12,AQ244+((M244-L244)/($R244-$F244))*$AX244)","v":0},{"$f":"IF($R244-$F244=0,AR244+$AX244/12,AR244+((N244-M244)/($R244-$F244))*$AX244)","v":0},{"$f":"IF($R244-$F244=0,AS244+$AX244/12,AS244+((O244-N244)/($R244-$F244))*$AX244)","v":0},{"$f":"IF($R244-$F244=0,AT244+$AX244/12,AT244+((P244-O244)/($R244-$F244))*$AX244)","v":0},{"$f":"IF($R244-$F244=0,AU244+$AX244/12,AU244+((Q244-P244)/($R244-$F244))*$AX244)","v":0},{"$f":"IF($R244-$F244=0,AV244+$AX244/12,AV244+((R244-Q244)/($R244-$F244))*$AX244)","v":0},{"$f":"-SUM('PROJECTED ACC 252 (CONTR)'!I12:I14)","v":0},{"$f":"+AW244-AK244","v":0},null,{"$f":"SUM(BA242:BA243)","v":0}]
[230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X244-U244","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'PROJECTED ACC 252 (CONTR)'!H17","v":0}]
[231,2531,"Unclaimed Customer Deposits"]
[232,null,null,"General",null,{"$f":"'Rate Base'!S245","v":-83222.97},{"$f":"'Rate Base'!T245","v":-86232.75},{"$f":"'Rate Base'!U245","v":-86129.85},{"$f":"'Rate Base'!V245","v":-88576.46},{"$f":"'Rate Base'!W245","v":-88733.62000000001},{"$f":"'Rate Base'!X245","v":-89790.63},{"$f":"'Rate Base'!Y245","v":-92347.55},{"$f":"'Rate Base'!Z245","v":-93749.32},{"$f":"'Rate Base'!AA245","v":-95417.280000000013},{"$f":"'Rate Base'!AB245","v":-96670.430000000022},{"$f":"'Rate Base'!AC245","v":-101066.00000000003},{"$f":"'Rate Base'!AD245","v":-103290.33000000003},{"$f":"'Rate Base'!AE245","v":-103290.33000000003},null,{"$f":"((F247/2)+SUM(G247:Q247)+(R247/2))/12","v":-92938.405833333338},{"$f":"+R247","v":-103290.33000000003},-104692.10000000003,-106360.06000000004,-107613.21000000005,{"$f":"J247","v":-88733.62000000001},{"$f":"K247","v":-89790.63},-92347.55,-93749.32,-95417.280000000013,-96670.430000000022,-101066.00000000003,-103290.33000000003,-103290.33000000003,null,null,{"$f":"((U247/2)+SUM(V247:AF247)+(AG247/2))/12","v":-98585.071666666699},{"$f":"AG247","v":-103290.33000000003},{"$f":"V247","v":-104692.10000000003},{"$f":"W247","v":-106360.06000000004},-107613.21000000005,-88733.62000000001,-89790.63,-92347.55,-93749.32,-95417.280000000013,-96670.430000000022,-101066.00000000003,-103290.33000000003,-103290.33000000003,null,null,null,{"$f":"((AK247/2)+SUM(AL247:AV247)+(AW247/2))/12","v":-98585.071666666699}]
[233,null,null,"Total",null,{"$f":"SUM(F247)","v":-83222.97},-86232.75,-86129.85,-88576.46,-88733.62000000001,-89790.63,-92347.55,-93749.32,-95417.280000000013,-96670.430000000022,-101066.00000000003,{"$f":"SUM(Q246:Q247)","v":-103290.33000000003},{"$f":"SUM(R246:R247)","v":-103290.33000000003},null,{"$f":"+T247","v":-92938.405833333338},{"$f":"+R248","v":-103290.33000000003},{"$f":"SUM(V247)","v":-104692.10000000003},-106360.06000000004,-107613.21000000005,{"$f":"SUM(Y247)","v":-88733.62000000001},{"$f":"SUM(Z247)","v":-89790.63},-92347.55,-93749.32,-95417.280000000013,-96670.430000000022,-101066.00000000003,-103290.33000000003,-103290.33000000003,{"$f":"-(X248-U248)","v":4322.8800000000192},{"$f":"+AG248-U248","v":0},{"$f":"+AJ247","v":-98585.071666666699},{"$f":"AG248","v":-103290.33000000003},{"$f":"SUM(AL247)","v":-104692.10000000003},{"$f":"SUM(AM247)","v":-106360.06000000004},-107613.21000000005,-88733.62000000001,-89790.63,-92347.55,-93749.32,-95417.280000000013,-96670.430000000022,-101066.00000000003,-103290.33000000003,-103290.33000000003,0,{"$f":"+AW248-AK248","v":0},null,{"$f":"+BA247","v":-98585.071666666699}]
[234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X248-U248","v":-4322.8800000000192}]
[235,255,"Deferred Investment Tax Credits"]
[236,null,null,"Production",null,{"$f":"'Rate Base'!S249","v":0},{"$f":"'Rate Base'!T249","v":0},{"$f":"'Rate Base'!U249","v":0},{"$f":"'Rate Base'!V249","v":0},{"$f":"'Rate Base'!W249","v":0},{"$f":"'Rate Base'!X249","v":0},{"$f":"'Rate Base'!Y249","v":0},{"$f":"'Rate Base'!Z249","v":0},{"$f":"'Rate Base'!AA249","v":0},{"$f":"'Rate Base'!AB249","v":0},{"$f":"'Rate Base'!AC249","v":0},{"$f":"'Rate Base'!AD249","v":0},{"$f":"'Rate Base'!AE249","v":0},null,{"$f":"((F251/2)+SUM(G251:Q251)+(R251/2))/12","v":0},{"$f":"+R251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G50-'190_255_282 FORECAST'!F50)-(X251-U251)","v":0},{"$f":"+AG251-U251","v":0},{"$f":"((U251/2)+SUM(V251:AF251)+(AG251/2))/12","v":0},{"$f":"AG251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H50-'190_255_282 FORECAST'!G50","v":0},null,null,{"$f":"((AK251/2)+SUM(AL251:AV251)+(AW251/2))/12","v":0}]
[237,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S250","v":0},{"$f":"'Rate Base'!T250","v":0},{"$f":"'Rate Base'!U250","v":0},{"$f":"'Rate Base'!V250","v":0},{"$f":"'Rate Base'!W250","v":0},{"$f":"'Rate Base'!X250","v":0},{"$f":"'Rate Base'!Y250","v":0},{"$f":"'Rate Base'!Z250","v":0},{"$f":"'Rate Base'!AA250","v":0},{"$f":"'Rate Base'!AB250","v":0},{"$f":"'Rate Base'!AC250","v":0},{"$f":"'Rate Base'!AD250","v":0},{"$f":"'Rate Base'!AE250","v":0},null,{"$f":"((F252/2)+SUM(G252:Q252)+(R252/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G51-'190_255_282 FORECAST'!F51)-(X252-U252)","v":0},0,{"$f":"((U252/2)+SUM(V252:AF252)+(AG252/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H51-'190_255_282 FORECAST'!G51","v":0},null,null,{"$f":"((AK252/2)+SUM(AL252:AV252)+(AW252/2))/12","v":0}]
[238,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S251","v":0},{"$f":"'Rate Base'!T251","v":0},{"$f":"'Rate Base'!U251","v":0},{"$f":"'Rate Base'!V251","v":0},{"$f":"'Rate Base'!W251","v":0},{"$f":"'Rate Base'!X251","v":0},{"$f":"'Rate Base'!Y251","v":0},{"$f":"'Rate Base'!Z251","v":0},{"$f":"'Rate Base'!AA251","v":0},{"$f":"'Rate Base'!AB251","v":0},{"$f":"'Rate Base'!AC251","v":0},{"$f":"'Rate Base'!AD251","v":0},{"$f":"'Rate Base'!AE251","v":0},null,{"$f":"((F253/2)+SUM(G253:Q253)+(R253/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G52-'190_255_282 FORECAST'!F52)-(X253-U253)","v":0},0,{"$f":"((U253/2)+SUM(V253:AF253)+(AG253/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H52-'190_255_282 FORECAST'!G52","v":0},null,null,{"$f":"((AK253/2)+SUM(AL253:AV253)+(AW253/2))/12","v":0}]
[239,null,null,"General",null,{"$f":"'Rate Base'!S252","v":0},{"$f":"'Rate Base'!T252","v":0},{"$f":"'Rate Base'!U252","v":0},{"$f":"'Rate Base'!V252","v":0},{"$f":"'Rate Base'!W252","v":0},{"$f":"'Rate Base'!X252","v":0},{"$f":"'Rate Base'!Y252","v":0},{"$f":"'Rate Base'!Z252","v":0},{"$f":"'Rate Base'!AA252","v":0},{"$f":"'Rate Base'!AB252","v":0},{"$f":"'Rate Base'!AC252","v":0},{"$f":"'Rate Base'!AD252","v":0},{"$f":"'Rate Base'!AE252","v":0},null,{"$f":"((F254/2)+SUM(G254:Q254)+(R254/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G68-'190_255_282 FORECAST'!F68)-(X254-U254)","v":0},0,{"$f":"((U254/2)+SUM(V254:AF254)+(AG254/2))/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H68-'190_255_282 FORECAST'!G68","v":0},null,null,{"$f":"((AK254/2)+SUM(AL254:AV254)+(AW254/2))/12","v":0}]
[240,null,null,"Total",null,{"$f":"SUM(F251:F254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(T251:T254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"('190_255_282 FORECAST'!G69-'190_255_282 FORECAST'!F69)-(X255-U255)","v":0},{"$f":"+AG255-U255","v":0},{"$f":"SUM(AJ251:AJ254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!H69-'190_255_282 FORECAST'!G69","v":0},{"$f":"+AW255-AK255","v":0},null,{"$f":"SUM(BA251:BA254)","v":0}]
[241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X255-U255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[242,282000,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prorated Changes"]
[243,null,null,"Production",null,{"$f":"'Rate Base'!S256","v":-15543576.640000001},{"$f":"'Rate Base'!T256","v":-19537705.440000001},{"$f":"'Rate Base'!U256","v":-21522270.379999999},{"$f":"'Rate Base'!V256","v":-22799373.02},{"$f":"'Rate Base'!W256","v":-24346132.550000001},{"$f":"'Rate Base'!X256","v":-25879911.77},{"$f":"'Rate Base'!Y256","v":-27207237.960000001},{"$f":"'Rate Base'!Z256","v":-28783938.109999999},{"$f":"'Rate Base'!AA256","v":-28619401.550000001},{"$f":"'Rate Base'!AB256","v":-29974877.059999999},{"$f":"'Rate Base'!AC256","v":-31061649.899999999},{"$f":"'Rate Base'!AD256","v":-32579941.539999999},{"$f":"'Rate Base'!AE256","v":-32506432.149999999},null,{"$f":"((F258/2)+SUM(G258:Q258)+(R258/2))/12","v":-26361453.639583334},{"$f":"+R258","v":-32506432.149999999},-32847925.629999999,-33351413.510000002,-33507390.489999998,{"$f":"(X258/X262)*Y262","v":-33908626.396715268},{"$f":"(Y258/Y262)*Z262","v":-34306493.971478306},{"$f":"(Z258/Z262)*AA262","v":-34650787.736400783},{"$f":"(AA258/AA262)*AB262","v":-35059793.114153288},{"$f":"(AB258/AB262)*AC262","v":-35016873.87538138},{"$f":"(AC258/AC262)*AD262","v":-35368472.317369394},{"$f":"(AD258/AD262)*AE262","v":-35817712.395425215},{"$f":"(AE258/AE262)*AF262","v":-36212303.898477584},{"$f":"(AF258/AF262)*AG262","v":-36176852.006650373},null,null,{"$f":"((U258/2)+SUM(V258:AF258)+(AG258/2))/12","v":-34532452.951143861},{"$f":"AG258","v":-36176852.006650373},{"$f":"(AK258/AK262)*AL262","v":-36175803.321396694},{"$f":"(AL258/AL262)*AM262","v":-36160258.493608616},-36150256.652951285,-36138142.042424843,-36126129.132740825,-36115733.78975454,-36103384.593753479,-36104680.464469716,-36094064.569643013,-36080500.557829946,-36068586.563353091,-36069656.970698804,{"$f":"'190_255_282 FORECAST'!L28","v":104293.59152979103},{"$f":"+AW258-AK258","v":107195.03595156968},{"$f":"'190_255_282 FORECAST'!M28","v":-39633.821605211262},{"$f":"((AK258/2)+SUM(AL258:AV258)+(AW258/2))/12+AZ258","v":-36159700.044155262}]
[244,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S257","v":-8486889.9900000002},{"$f":"'Rate Base'!T257","v":-8486889.9900000002},{"$f":"'Rate Base'!U257","v":-8486889.9900000002},{"$f":"'Rate Base'!V257","v":-8486889.9900000002},{"$f":"'Rate Base'!W257","v":-8486889.9900000002},{"$f":"'Rate Base'!X257","v":-8486889.9900000002},{"$f":"'Rate Base'!Y257","v":-8486889.9900000002},{"$f":"'Rate Base'!Z257","v":-8486889.9900000002},{"$f":"'Rate Base'!AA257","v":-8486889.9900000002},{"$f":"'Rate Base'!AB257","v":-8486889.9900000002},{"$f":"'Rate Base'!AC257","v":-8486889.9900000002},{"$f":"'Rate Base'!AD257","v":-8486889.9900000002},{"$f":"'Rate Base'!AE257","v":-8486889.9900000002},null,{"$f":"((F259/2)+SUM(G259:Q259)+(R259/2))/12","v":-8486889.9900000002},{"$f":"+R259","v":-8486889.9900000002},-8486889.9900000002,-8486889.9900000002,-8486889.9900000002,{"$f":"(X259/X262)*Y262","v":-8588516.674457768},{"$f":"(Y259/Y262)*Z262","v":-8689290.2139134798},{"$f":"(Z259/Z262)*AA262","v":-8776494.3579667751},{"$f":"(AA259/AA262)*AB262","v":-8880088.9260767531},{"$f":"(AB259/AB262)*AC262","v":-8869218.1643556803},{"$f":"(AC259/AC262)*AD262","v":-8958272.4671280254},{"$f":"(AD259/AD262)*AE262","v":-9072057.8459893446},{"$f":"(AE259/AE262)*AF262","v":-9172001.6084973104},{"$f":"(AF259/AF262)*AG262","v":-9163022.2071928512},null,null,{"$f":"((U259/2)+SUM(V259:AF259)+(AG259/2))/12","v":-8774297.1939151287},{"$f":"AG259","v":-9163022.2071928512},{"$f":"(AK259/AK262)*AL262","v":-9162756.5918688308},{"$f":"(AL259/AL262)*AM262","v":-9158819.333806606},-9156286.0263745748,-9153217.5878806766,-9150174.9085953869,-9147541.9332713541,-9144414.0780014172,-9144742.3014783598,-9142053.4638750106,-9138617.9150484055,-9135600.2894145418,-9135871.4065995775,{"$f":"'190_255_282 FORECAST'!L29","v":27229.325995880859},{"$f":"+AW259-AK259","v":27150.800593273714},{"$f":"'190_255_282 FORECAST'!M29","v":-10347.73309770058},{"$f":"((AK259/2)+SUM(AL259:AV259)+(AW259/2))/12+AZ259","v":-9158987.0028069802}]
[245,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S258","v":-257559818.18000001},{"$f":"'Rate Base'!T258","v":-257559818.18000001},{"$f":"'Rate Base'!U258","v":-257559818.18000001},{"$f":"'Rate Base'!V258","v":-257559818.18000001},{"$f":"'Rate Base'!W258","v":-257559818.18000001},{"$f":"'Rate Base'!X258","v":-257559818.18000001},{"$f":"'Rate Base'!Y258","v":-257559818.18000001},{"$f":"'Rate Base'!Z258","v":-257559818.18000001},{"$f":"'Rate Base'!AA258","v":-257559818.18000001},{"$f":"'Rate Base'!AB258","v":-257559818.18000001},{"$f":"'Rate Base'!AC258","v":-257559818.18000001},{"$f":"'Rate Base'!AD258","v":-257559818.18000001},{"$f":"'Rate Base'!AE258","v":-257559818.18000001},null,{"$f":"((F260/2)+SUM(G260:Q260)+(R260/2))/12","v":-257559818.18000004},{"$f":"+R260","v":-257559818.18000001},-257559818.18000001,-257559818.18000001,-257559818.18000001,{"$f":"(X260/X262)*Y262","v":-260643980.97721079},{"$f":"(Y260/Y262)*Z262","v":-263702252.5619905},{"$f":"(Z260/Z262)*AA262","v":-266348720.64551389},{"$f":"(AA260/AA262)*AB262","v":-269492604.70177954},{"$f":"(AB260/AB262)*AC262","v":-269162699.23397487},{"$f":"(AC260/AC262)*AD262","v":-271865315.86470979},{"$f":"(AD260/AD262)*AE262","v":-275318470.26232719},{"$f":"(AE260/AE262)*AF262","v":-278351559.80750895},{"$f":"(AF260/AF262)*AG262","v":-278079053.27448368},null,null,{"$f":"((U260/2)+SUM(V260:AF260)+(AG260/2))/12","v":-266282041.19352147},{"$f":"AG260","v":-278079053.27448368},{"$f":"(AK260/AK262)*AL262","v":-278070992.39062148},{"$f":"(AL260/AL262)*AM262","v":-277951504.63105005},-277874623.91239375,-277781503.05640101,-277689163.93990219,-277609258.50380844,-277514334.46973145,-277524295.3834635,-277442694.64101833,-277338432.73445755,-277246853.94522983,{"$f":"(AV260/AV262)*AW262","v":-277255081.7993632},{"$f":"'190_255_282 FORECAST'!L30","v":826354.56108498736},{"$f":"+AW260-AK260","v":823971.47512048483},{"$f":"'190_255_282 FORECAST'!M30","v":-314032.61481641169},-277956593.04356652]
[246,null,null,"General",null,{"$f":"'Rate Base'!S259","v":12292345.17},{"$f":"'Rate Base'!T259","v":16178083.09},{"$f":"'Rate Base'!U259","v":16555952.83},{"$f":"'Rate Base'!V259","v":16799276.93},{"$f":"'Rate Base'!W259","v":17093884.5},{"$f":"'Rate Base'!X259","v":17386023.440000001},{"$f":"'Rate Base'!Y259","v":17638899.149999999},{"$f":"'Rate Base'!Z259","v":17939200.859999999},{"$f":"'Rate Base'!AA259","v":17908603.98},{"$f":"'Rate Base'!AB259","v":18166833.030000001},{"$f":"'Rate Base'!AC259","v":17851645.489999998},{"$f":"'Rate Base'!AD259","v":18138520.609999999},{"$f":"'Rate Base'!AE259","v":18175647.27},null,{"$f":"((F261/2)+SUM(G261:Q261)+(R261/2))/12","v":17240910.010833334},{"$f":"+R261","v":18175647.27},18240477.109999999,18335867.789999999,18365699.300000001,{"$f":"(X261/X262)*Y262","v":18585620.275741003},{"$f":"(Y261/Y262)*Z262","v":18803695.038724974},{"$f":"(Z261/Z262)*AA262","v":18992405.519158185},{"$f":"(AA261/AA262)*AB262","v":19216585.011205684},{"$f":"(AB261/AB262)*AC262","v":19193060.593996741},{"$f":"(AC261/AC262)*AD262","v":19385774.833018947},{"$f":"(AD261/AD262)*AE262","v":19632007.322819788},{"$f":"(AE261/AE262)*AF262","v":19848286.441707239},{"$f":"(AF261/AF262)*AG262","v":19828854.943897553},null,null,{"$f":"((U261/2)+SUM(V261:AF261)+(AG261/2))/12","v":18966810.861943446},{"$f":"AG261","v":19828854.943897553},{"$f":"(AK261/AK262)*AL262","v":19828280.15016555},{"$f":"(AL261/AL262)*AM262","v":19819759.891540479},{"$f":"(AM261/AM262)*AN262","v":19814277.793553349},{"$f":"(AN261/AN262)*AO262","v":19807637.667574827},{"$f":"(AO261/AO262)*AP262","v":19801053.284734253},{"$f":"(AP261/AP262)*AQ262","v":19795355.504614271},{"$f":"(AQ261/AQ262)*AR262","v":19788586.800246798},{"$f":"(AR261/AR262)*AS262","v":19789297.078533407},{"$f":"(AS261/AS262)*AT262","v":19783478.411984429},{"$f":"(AT261/AT262)*AU262","v":19776043.856245607},{"$f":"(AU261/AU262)*AV262","v":19769513.689711478},{"$f":"(AV261/AV262)*AW262","v":19770100.389515683},{"$f":"'190_255_282 FORECAST'!L31","v":-58314.721327143292},{"$f":"+AW261-AK261","v":-58754.554381869733},{"$f":"'190_255_282 FORECAST'!M31","v":22160.855984880061},19819891.005619138]
[247,null,null,"Total",null,{"$f":"SUM(F258:F261)","v":-269297939.63999999},-269406330.52000004,-271013025.72000003,-272046804.25999999,-273298956.22000003,-274540596.5,-275615046.98000002,-276891445.42000002,-276757505.74000001,-277854752.20000005,-279256712.57999998,-280488129.10000002,-280377493.05000001,null,{"$f":"SUM(T258:T261)","v":-275167251.79875004},{"$f":"+R262","v":-280377493.05000001},{"$f":"SUM(V258:V261)","v":-280654156.69},{"$f":"SUM(W258:W261)","v":-281062253.88999999},{"$f":"SUM(X258:X261)","v":-281188399.36000001},{"$f":"X262+((J262-I262)/($R262-$I262))*$AH263","v":-284555503.77264285},{"$f":"Y262+((K262-J262)/($R262-$I262))*$AH263","v":-287894341.70865732},{"$f":"Z262+((L262-K262)/($R262-$I262))*$AH263","v":-290783597.22072327},-294215901.73080391,-293855730.67971522,-296806285.81618828,-300576233.18092197,-303887578.87277663,-303590072.54442936,{"$f":"('190_255_282 FORECAST'!G32-'190_255_282 FORECAST'!D32)","v":-23212579.49442935},{"$f":"+AG262-U262","v":-23212579.49442935},{"$f":"SUM(AJ258:AJ261)","v":-290621980.47663707},{"$f":"AG262","v":-303590072.54442936},{"$f":"IF($R262-$F262=0,AK262+$AX262/12,AK262+((G262-F262)/($R262-$F262))*$AX262)","v":-303581272.15372145},{"$f":"IF($R262-$F262=0,AL262+$AX262/12,AL262+((H262-G262)/($R262-$F262))*$AX262)","v":-303450822.56692475},{"$f":"IF($R262-$F262=0,AM262+$AX262/12,AM262+((I262-H262)/($R262-$F262))*$AX262)","v":-303366888.79816622},{"$f":"IF($R262-$F262=0,AN262+$AX262/12,AN262+((J262-I262)/($R262-$F262))*$AX262)","v":-303265225.01913166},{"$f":"IF($R262-$F262=0,AO262+$AX262/12,AO262+((K262-J262)/($R262-$F262))*$AX262)","v":-303164414.69650412},{"$f":"IF($R262-$F262=0,AP262+$AX262/12,AP262+((L262-K262)/($R262-$F262))*$AX262)","v":-303077178.72222006},{"$f":"IF($R262-$F262=0,AQ262+$AX262/12,AQ262+((M262-L262)/($R262-$F262))*$AX262)","v":-302973546.34123957},{"$f":"IF($R262-$F262=0,AR262+$AX262/12,AR262+((N262-M262)/($R262-$F262))*$AX262)","v":-302984421.07087821},{"$f":"IF($R262-$F262=0,AS262+$AX262/12,AS262+((O262-N262)/($R262-$F262))*$AX262)","v":-302895334.26255196},{"$f":"IF($R262-$F262=0,AT262+$AX262/12,AT262+((P262-O262)/($R262-$F262))*$AX262)","v":-302781507.35109031},{"$f":"IF($R262-$F262=0,AU262+$AX262/12,AU262+((Q262-P262)/($R262-$F262))*$AX262)","v":-302681527.10828596},{"$f":"IF($R262-$F262=0,AV262+$AX262/12,AV262+((R262-Q262)/($R262-$F262))*$AX262)","v":-302690509.78714585},{"$f":"'190_255_282 FORECAST'!L32","v":899562.75728351588},{"$f":"+AW262-AK262","v":899562.75728350878},{"$f":"SUM(AZ258:AZ261)","v":-341853.31353444344},{"$f":"SUM(BA258:BA261)","v":-303455389.08490968}]
[248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X262-U262","v":-810906.31000000238},null,null,null,null,null,null,null,null,{"$f":"AG262-U262","v":-23212579.49442935},{"$f":"AH262-X263","v":-22401673.184429348}]
[249,282100,"Accum Deferred Income Taxes - State"]
[{"$f":"+A264+1","v":250},null,null,"Production",null,{"$f":"'Rate Base'!S263","v":-700755.31},{"$f":"'Rate Base'!T263","v":-700755.31},{"$f":"'Rate Base'!U263","v":-700755.31},{"$f":"'Rate Base'!V263","v":-700755.31},{"$f":"'Rate Base'!W263","v":-700755.31},{"$f":"'Rate Base'!X263","v":-700755.31},{"$f":"'Rate Base'!Y263","v":-700755.31},{"$f":"'Rate Base'!Z263","v":-700755.31},{"$f":"'Rate Base'!AA263","v":-700755.31},{"$f":"'Rate Base'!AB263","v":-700755.31},{"$f":"'Rate Base'!AC263","v":-700755.31},{"$f":"'Rate Base'!AD263","v":-700755.31},{"$f":"'Rate Base'!AE263","v":-700755.31},null,{"$f":"((F265/2)+SUM(G265:Q265)+(R265/2))/12","v":-700755.31000000017},{"$f":"+R265","v":-700755.31},-700755.31,-700755.31,-700755.31,{"$f":"(X265/X269)*Y269","v":-657511.37605155748},{"$f":"(Y265/Y269)*Z269","v":-614629.80110530381},{"$f":"(Z265/Z269)*AA269","v":-577511.47868525109},{"$f":"(AA265/AA269)*AB269","v":-533431.7311355042},{"$f":"(AB265/AB269)*AC269","v":-537922.89019753563},{"$f":"(AC265/AC269)*AD269","v":-500018.77258857887},{"$f":"(AD265/AD269)*AE269","v":-546283.53476401127},{"$f":"(AE265/AE269)*AF269","v":-504174.60748582985},{"$f":"(AF265/AF269)*AG269","v":-506324.17796888697},null,null,{"$f":"((U265/2)+SUM(V265:AF265)+(AG265/2))/12","v":-598107.48883316806},{"$f":"AG265","v":-506324.17796888697},{"$f":"(AK265/AK269)*AL269","v":-505376.88184247911},{"$f":"(AL265/AL269)*AM269","v":-505284.76174885512},-505225.44226253428,-505153.62048360391,-505082.40052938682,-505020.75248528674,-504947.54254357336,-504955.00169457652,-504892.04856087914,-504968.88748874329,-504898.95078803581,-504902.52090670756,{"$f":"'190_255_282 FORECAST'!L35","v":1425.8052157295956},{"$f":"+AW265-AK265","v":1421.657062179409},{"$f":"'190_255_282 FORECAST'!M35","v":0},{"$f":"((AK265/2)+SUM(AL265:AV265)+(AW265/2))/12+AZ265","v":-505118.30332214595}]
[251,null,null,"Distribution - Wyoming",null,{"$f":"'Rate Base'!S264","v":0},{"$f":"'Rate Base'!T264","v":0},{"$f":"'Rate Base'!U264","v":0},{"$f":"'Rate Base'!V264","v":0},{"$f":"'Rate Base'!W264","v":0},{"$f":"'Rate Base'!X264","v":0},{"$f":"'Rate Base'!Y264","v":0},{"$f":"'Rate Base'!Z264","v":0},{"$f":"'Rate Base'!AA264","v":0},{"$f":"'Rate Base'!AB264","v":0},{"$f":"'Rate Base'!AC264","v":0},{"$f":"'Rate Base'!AD264","v":0},{"$f":"'Rate Base'!AE264","v":0},null,{"$f":"((F266/2)+SUM(G266:Q266)+(R266/2))/12","v":0},{"$f":"+R266","v":0},0,0,0,{"$f":"(X266/X269)*Y269","v":0},{"$f":"(Y266/Y269)*Z269","v":0},{"$f":"(Z266/Z269)*AA269","v":0},{"$f":"(AA266/AA269)*AB269","v":0},{"$f":"(AB266/AB269)*AC269","v":0},{"$f":"(AC266/AC269)*AD269","v":0},{"$f":"(AD266/AD269)*AE269","v":0},{"$f":"(AE266/AE269)*AF269","v":0},{"$f":"(AF266/AF269)*AG269","v":0},null,null,{"$f":"((U266/2)+SUM(V266:AF266)+(AG266/2))/12","v":0},{"$f":"AG266","v":0},{"$f":"(AK266/AK269)*AL269","v":0},{"$f":"(AL266/AL269)*AM269","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"'190_255_282 FORECAST'!L36","v":0},0,{"$f":"'190_255_282 FORECAST'!M36","v":0},{"$f":"((AK266/2)+SUM(AL266:AV266)+(AW266/2))/12+AZ266","v":0}]
[252,null,null,"Distribution - Utah",null,{"$f":"'Rate Base'!S265","v":-64071192.340000004},{"$f":"'Rate Base'!T265","v":-64071192.340000004},{"$f":"'Rate Base'!U265","v":-64071192.340000004},{"$f":"'Rate Base'!V265","v":-64071192.340000004},{"$f":"'Rate Base'!W265","v":-64071192.340000004},{"$f":"'Rate Base'!X265","v":-64071192.340000004},{"$f":"'Rate Base'!Y265","v":-64071192.340000004},{"$f":"'Rate Base'!Z265","v":-64071192.340000004},{"$f":"'Rate Base'!AA265","v":-64071192.340000004},{"$f":"'Rate Base'!AB265","v":-64071192.340000004},{"$f":"'Rate Base'!AC265","v":-64071192.340000004},{"$f":"'Rate Base'!AD265","v":-64071192.340000004},{"$f":"'Rate Base'!AE265","v":-64071192.340000004},null,{"$f":"((F267/2)+SUM(G267:Q267)+(R267/2))/12","v":-64071192.340000011},{"$f":"+R267","v":-64071192.340000004},-64071192.340000004,-64071192.340000004,-64071192.340000004,{"$f":"(X267/X269)*Y269","v":-60117329.45803494},{"$f":"(Y267/Y269)*Z269","v":-56196597.646208145},{"$f":"(Z267/Z269)*AA269","v":-52802809.342109062},{"$f":"(AA267/AA269)*AB269","v":-48772526.669604622},{"$f":"(AB267/AB269)*AC269","v":-49183160.612703748},{"$f":"(AC267/AC269)*AD269","v":-45717525.782478273},{"$f":"(AD267/AD269)*AE269","v":-49947587.879198581},{"$f":"(AE267/AE269)*AF269","v":-46097500.494385995},{"$f":"(AF267/AF269)*AG269","v":-46294039.203266189},null,null,{"$f":"((U267/2)+SUM(V267:AF267)+(AG267/2))/12","v":-54685935.88969636},{"$f":"AG267","v":-46294039.203266189},{"$f":"(AK267/AK269)*AL269","v":-46207426.38499441},{"$f":"(AL267/AL269)*AM269","v":-46199003.6957151},-46193580.019057453,-46187013.237548448,-46180501.481847174,-46174864.901382416,-46168171.197903067,-46168853.200153783,-46163097.293234527,-46170122.800792053,-46163728.375036426,-46164054.796765715,{"$f":"'190_255_282 FORECAST'!L37","v":130363.67889440055},129984.40650047362,{"$f":"'190_255_282 FORECAST'!M37","v":0},-46183784.132306732]
[253,null,null,"General",null,{"$f":"'Rate Base'!S266","v":5468760.9400000004},{"$f":"'Rate Base'!T266","v":1583023.02},{"$f":"'Rate Base'!U266","v":1205153.28},{"$f":"'Rate Base'!V266","v":961829.18},{"$f":"'Rate Base'!W266","v":667221.61},{"$f":"'Rate Base'!X266","v":375082.68},{"$f":"'Rate Base'!Y266","v":122207.01},{"$f":"'Rate Base'!Z266","v":-178094.7},{"$f":"'Rate Base'!AA266","v":-147497.82},{"$f":"'Rate Base'!AB266","v":-405726.87},{"$f":"'Rate Base'!AC266","v":-90539.33},{"$f":"'Rate Base'!AD266","v":-377414.45},{"$f":"'Rate Base'!AE266","v":-362770.09},null,{"$f":"((F268/2)+SUM(G268:Q268)+(R268/2))/12","v":522353.2529166665},{"$f":"+R268","v":-362770.09},-427599.93,-522990.61,-552822.12,{"$f":"(X268/X269)*Y269","v":-518707.21155568445},{"$f":"(Y268/Y269)*Z269","v":-484878.16619215108},{"$f":"(Z268/Z269)*AA269","v":-455595.71995410969},{"$f":"(AA268/AA269)*AB269","v":-420821.44262538583},{"$f":"(AB268/AB269)*AC269","v":-424364.49401365058},{"$f":"(AC268/AC269)*AD269","v":-394462.13814950053},{"$f":"(AD268/AD269)*AE269","v":-430960.1618421335},{"$f":"(AE268/AE269)*AF269","v":-397740.65409577038},{"$f":"(AF268/AF269)*AG269","v":-399436.43876493408},null,null,{"$f":"((U268/2)+SUM(V268:AF268)+(AG268/2))/12","v":-451003.82606757112},{"$f":"AG268","v":-399436.43876493408},{"$f":"(AK268/AK269)*AL269","v":-398689.1219121106},{"$f":"(AL268/AL269)*AM269","v":-398616.44886243821},{"$f":"(AM268/AM269)*AN269","v":-398569.65203661722},{"$f":"(AN268/AN269)*AO269","v":-398512.99221895495},{"$f":"(AO268/AO269)*AP269","v":-398456.80717759358},{"$f":"(AP268/AP269)*AQ269","v":-398408.17336498172},{"$f":"(AQ268/AQ269)*AR269","v":-398350.41843311675},{"$f":"(AR268/AR269)*AS269","v":-398356.30291748978},{"$f":"(AS268/AS269)*AT269","v":-398306.6395266676},{"$f":"(AT268/AT269)*AU269","v":-398367.25734631764},{"$f":"(AU268/AU269)*AV269","v":-398312.08465679362},{"$f":"(AV268/AV269)*AW269","v":-398314.90110433905},{"$f":"'190_255_282 FORECAST'!L38","v":738.11711313710191},1121.5376605950296,{"$f":"'190_255_282 FORECAST'!M38","v":0},-398485.1306989764]
[254,null,null,"Total",null,{"$f":"SUM(F265:F268)","v":-59303186.710000008},-63188924.630000003,-63566794.370000005,-63810118.470000006,-64104726.040000007,-64396864.970000006,-64649740.640000008,-64950042.350000009,-64919445.470000006,-65177674.520000003,-64862486.980000004,-65149362.100000009,-65134717.74000001,null,{"$f":"SUM(T265:T268)","v":-64249594.39708335},{"$f":"+R269","v":-65134717.74000001},{"$f":"SUM(V265:V268)","v":-65199547.580000006},{"$f":"SUM(W265:W268)","v":-65294938.260000005},{"$f":"SUM(X265:X268)","v":-65324769.770000003},{"$f":"X269+((J269-I269)/($R269-$I269))*$AH270","v":-61293548.045642182},{"$f":"Y269+((K269-J269)/($R269-$I269))*$AH270","v":-57296105.613505602},{"$f":"Z269+((L269-K269)/($R269-$I269))*$AH270","v":-53835916.540748425},-49726779.843365513,-50145447.996914931,-46612006.693216354,-50924831.575804725,-46999415.755967595,-47199799.820000008,{"$f":"('190_255_282 FORECAST'!G39-'190_255_282 FORECAST'!D39)","v":17934917.920000002},{"$f":"+AG269-U269","v":17934917.920000002},{"$f":"SUM(AJ265:AJ268)","v":-55735047.204597101},{"$f":"AG269","v":-47199799.820000008},{"$f":"IF($R269-$F269=0,AK269+$AX269/12,AK269+((G269-F269)/($R269-$F269))*$AX269)","v":-47111492.388748996},{"$f":"IF($R269-$F269=0,AL269+$AX269/12,AL269+((H269-G269)/($R269-$F269))*$AX269)","v":-47102904.906326383},{"$f":"IF($R269-$F269=0,AM269+$AX269/12,AM269+((I269-H269)/($R269-$F269))*$AX269)","v":-47097375.11335659},{"$f":"IF($R269-$F269=0,AN269+$AX269/12,AN269+((J269-I269)/($R269-$F269))*$AX269)","v":-47090679.850250989},{"$f":"IF($R269-$F269=0,AO269+$AX269/12,AO269+((K269-J269)/($R269-$F269))*$AX269)","v":-47084040.68955414},{"$f":"IF($R269-$F269=0,AP269+$AX269/12,AP269+((L269-K269)/($R269-$F269))*$AX269)","v":-47078293.827232666},{"$f":"IF($R269-$F269=0,AQ269+$AX269/12,AQ269+((M269-L269)/($R269-$F269))*$AX269)","v":-47071469.158879742},{"$f":"IF($R269-$F269=0,AR269+$AX269/12,AR269+((N269-M269)/($R269-$F269))*$AX269)","v":-47072164.504765831},{"$f":"IF($R269-$F269=0,AS269+$AX269/12,AS269+((O269-N269)/($R269-$F269))*$AX269)","v":-47066295.981322058},{"$f":"IF($R269-$F269=0,AT269+$AX269/12,AT269+((P269-O269)/($R269-$F269))*$AX269)","v":-47073458.945627101},{"$f":"IF($R269-$F269=0,AU269+$AX269/12,AU269+((Q269-P269)/($R269-$F269))*$AX269)","v":-47066939.410481244},{"$f":"IF($R269-$F269=0,AV269+$AX269/12,AV269+((R269-Q269)/($R269-$F269))*$AX269)","v":-47067272.218776748},{"$f":"'190_255_282 FORECAST'!L39","v":132527.60122326727},{"$f":"+AW269-AK269","v":132527.60122326016},{"$f":"SUM(AZ265:AZ268)","v":0},{"$f":"SUM(BA265:BA268)","v":-47087387.566327855}]
[255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X269-U269","v":-190052.02999999374},null,null,null,null,null,null,null,null,{"$f":"AG269-U269","v":17934917.920000002},{"$f":"AH269-X270","v":18124969.949999996}]
[256,"186007","Deferred Pension Asset"]
[257,null,"General",null,null,{"$f":"'Rate Base'!S270","v":117167054.03},{"$f":"'Rate Base'!T270","v":117589454.95999999},{"$f":"'Rate Base'!U270","v":118012000.40000001},{"$f":"'Rate Base'!V270","v":118878650.88},{"$f":"'Rate Base'!W270","v":119451236.93000001},{"$f":"'Rate Base'!X270","v":120023822.98},{"$f":"'Rate Base'!Y270","v":120675148.03},{"$f":"'Rate Base'!Z270","v":121234090.36},{"$f":"'Rate Base'!AA270","v":121806677.2},{"$f":"'Rate Base'!AB270","v":122384945.25},{"$f":"'Rate Base'!AC270","v":122749938.8},{"$f":"'Rate Base'!AD270","v":123630247.59999999},{"$f":"'Rate Base'!AE270","v":126101934.36},null,{"$f":"((F272/2)+SUM(G272:Q272)+(R272/2))/12","v":120672558.96541667},{"$f":"+R272","v":126101934.36},126686376.72,127265527.42,128615965.47,{"$f":"(X272/X273)*Y273","v":128615965.47},{"$f":"(Y272/Y273)*Z273","v":128615965.47},{"$f":"(Z272/Z273)*AA273","v":128615965.47},{"$f":"(AA272/AA273)*AB273","v":128615965.47},{"$f":"(AB272/AB273)*AC273","v":128615965.47},{"$f":"(AC272/AC273)*AD273","v":128615965.47},{"$f":"(AD272/AD273)*AE273","v":128615965.47},{"$f":"(AE272/AE273)*AF273","v":128615965.47},{"$f":"(AF272/AF273)*AG273","v":128615965.47},{"$f":"+AH269+AH262+AH234+AH227","v":-27270693.014429346},null,{"$f":"((U272/2)+SUM(V272:AF272)+(AG272/2))/12","v":128237878.60708334},{"$f":"AG272","v":128615965.47},{"$f":"(AK272/AK273)*AL273","v":128615965.47},{"$f":"(AL272/AL273)*AM273","v":128615965.47},128615965.47,128615965.47,128615965.47,128615965.47,128615965.47,128615965.47,128615965.47,128615965.47,128615965.47,128615965.47,{"$f":"+AX269+AX262+AX234+AX227","v":1032090.3585067831},null,null,{"$f":"((AK272/2)+SUM(AL272:AV272)+(AW272/2))/12","v":128615965.46999998}]
[258,null,"Total",null,null,{"$f":"SUM(F272)","v":117167054.03},117589454.95999999,118012000.40000001,118878650.88,119451236.93000001,120023822.98,120675148.03,121234090.36,121806677.2,122384945.25,122749938.8,{"$f":"SUM(Q271:Q272)","v":123630247.59999999},{"$f":"SUM(R271:R272)","v":126101934.36},null,{"$f":"+T272","v":120672558.96541667},{"$f":"+R273","v":126101934.36},{"$f":"SUM(V272)","v":126686376.72},{"$f":"SUM(W272)","v":127265527.42},{"$f":"SUM(X272)","v":128615965.47},{"$f":"IF($R273-$F273=0,X273+$AH273/12,X273+((J273-I273)/($R273-$F273))*$AH273)","v":128615965.47},{"$f":"IF($R273-$F273=0,Y273+$AH273/12,Y273+((K273-J273)/($R273-$F273))*$AH273)","v":128615965.47},{"$f":"IF($R273-$F273=0,Z273+$AH273/12,Z273+((L273-K273)/($R273-$F273))*$AH273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AA273+$AH273/12,AA273+((M273-L273)/($R273-$F273))*$AH273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AB273+$AH273/12,AB273+((N273-M273)/($R273-$F273))*$AH273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AC273+$AH273/12,AC273+((O273-N273)/($R273-$F273))*$AH273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AD273+$AH273/12,AD273+((P273-O273)/($R273-$F273))*$AH273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AE273+$AH273/12,AE273+((Q273-P273)/($R273-$F273))*$AH273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AF273+$AH273/12,AF273+((R273-Q273)/($R273-$F273))*$AH273)","v":128615965.47},null,{"$f":"+AG273-U273","v":2514031.1099999994},{"$f":"+AJ272","v":128237878.60708334},{"$f":"AG273","v":128615965.47},{"$f":"IF($R273-$F273=0,AK273+$AX273/12,AK273+((G273-F273)/($R273-$F273))*$AX273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AL273+$AX273/12,AL273+((H273-G273)/($R273-$F273))*$AX273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AM273+$AX273/12,AM273+((I273-H273)/($R273-$F273))*$AX273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AN273+$AX273/12,AN273+((J273-I273)/($R273-$F273))*$AX273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AO273+$AX273/12,AO273+((K273-J273)/($R273-$F273))*$AX273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AP273+$AX273/12,AP273+((L273-K273)/($R273-$F273))*$AX273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AQ273+$AX273/12,AQ273+((M273-L273)/($R273-$F273))*$AX273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AR273+$AX273/12,AR273+((N273-M273)/($R273-$F273))*$AX273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AS273+$AX273/12,AS273+((O273-N273)/($R273-$F273))*$AX273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AT273+$AX273/12,AT273+((P273-O273)/($R273-$F273))*$AX273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AU273+$AX273/12,AU273+((Q273-P273)/($R273-$F273))*$AX273)","v":128615965.47},{"$f":"IF($R273-$F273=0,AV273+$AX273/12,AV273+((R273-Q273)/($R273-$F273))*$AX273)","v":128615965.47},null,{"$f":"+AW273-AK273","v":0},null,{"$f":"+BA272","v":128615965.46999998}]
[259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X273-U273","v":2514031.1099999994},null,null,null,null,null,null,null,null,{"$f":"AG273-U273","v":2514031.1099999994}]
[260,"System Working Capital (W/O WC Cash)"]
[261,null,"Production",null,null,{"$f":"F215+F223+F230+F251+F258+F265","v":29721390.91},9833385.4799999986,-4673021.5199999977,-17545554.279999997,-17384554.210000001,-11149587.939999999,-4116864.1300000004,3240586.3199999989,10670984.069999998,16655801.630000001,18170197.970000003,19689780.629999999,12619723.790000001,null,{"$f":"T215+T223+T230+T251+T258+T265","v":18764702.300416667},{"$f":"H215+H223+H230+H251+H258+H265","v":-4673021.5199999977},{"$f":"V215+V223+V230+V251+V258+V265","v":104230.58000000427},-12920817.770000001,-20197900.599999998,{"$f":"Y215+Y223+Y230+Y251+Y258+Y265","v":-20555892.572766826},-20910878.572583612,-21218054.015086036,-21582979.645288792,-21544551.565578915,-21858245.889957972,-22353750.730189227,-22706233.305963416,-22672930.98461926,null,{"$f":"AI215+AI223+AI230+AI251+AI258+AI265","v":0},{"$f":"AJ215+AJ223+AJ230+AJ251+AJ258+AJ265","v":-17564306.473727029},{"$f":"AG276","v":-22672930.98461926},{"$f":"AL215+AL223+AL230+AL251+AL258+AL265","v":-22670935.003239173},-22655298.055357471,-22645236.89521382,-22633050.462908447,-22620966.333270214,-22610509.342239827,-22598086.936297055,-22599390.266164292,-22588711.418203894,-22575224.245318688,-22563240.314141128,-22564314.291605514,null,{"$f":"AY215+AY223+AY230+AY251+AY258+AY265","v":108616.69301374909},null,{"$f":"BA215+BA223+BA230+BA251+BA258+BA265","v":-22654573.147477414}]
[262,null,"Distribution - Wyoming",null,null,{"$f":"F210+F224+F231+F237+F242+F252+F259+F266","v":-8688618.790000001},-8655757.8599999994,-8486889.9900000002,-8486889.9900000002,-8635808.3599999994,-8627026,-8619356.5099999998,-8613262.9100000001,-8610738.3499999996,-8607739.0099999998,-8606217.540000001,-8610941.6300000008,-8610465.6799999997,null,{"$f":"T210+T224+T231+T237+T242+T252+T259+T266","v":-8600847.5320833344},{"$f":"H210+H224+H231+H237+H242+H252+H259+H266","v":-8486889.9900000002},{"$f":"V210+V224+V231+V237+V242+V252+V259+V266","v":-8606755.0700000003},-8608859.7200000007,-8611255.9900000002,{"$f":"Y210+Y224+Y231+Y237+Y242+Y252+Y259+Y266","v":-8737435.0444577672},-8829426.2239134796,-8908960.8779667746,-9006461.846076753,-8993066.5243556798,-9079121.4871280249,-9191385.3959893454,-9296053.248497311,-9286597.8971928507,null,{"$f":"AI210+AI224+AI231+AI237+AI242+AI252+AI259+AI266","v":0},{"$f":"AJ210+AJ224+AJ231+AJ237+AJ242+AJ252+AJ259+AJ266","v":-8901442.7680817954},{"$f":"AG277","v":-9286597.8971928507},{"$f":"AL210+AL224+AL231+AL237+AL242+AL252+AL259+AL266","v":-9282621.6718688309},-9280789.0638066065,-9280652.0263745748,-9302135.9578806758,-9290310.9185953867,-9280008.4532713536,-9270786.9980014171,-9268590.6614783593,-9262902.4838750102,-9257945.4650484063,-9259651.9294145424,-9259447.096599577,null,{"$f":"AY210+AY224+AY231+AY237+AY242+AY252+AY259+AY266","v":27150.800593273714},null,{"$f":"BA210+BA224+BA231+BA237+BA242+BA252+BA259+BA266","v":-9286132.5769736469}]
[263,null,"Distribution - Utah",null,null,-298207459.29000002,-303062424.24000001,-299483726.70000005,-299338129.32000005,-303103400.88,-303170767.04000002,-303705581.01999998,-303628767.92000002,-304686360.25,-305433999.67000002,-306742350.32000005,-307106230.50999999,-306773695.55000001,null,{"$f":"T211+T225+T232+T238+T243+T253+T260+T267","v":-303496026.2741667},{"$f":"H211+H225+H232+H238+H243+H253+H260+H267","v":-299483726.70000005},{"$f":"V211+V225+V232+V238+V243+V253+V260+V267","v":-307411662.70000005},-306687806.23000002,-303085277.99000001,-302476555.86524576,-301204192.47819865,-300370741.14762294,-299446980.24138415,-299553162.87667865,-298765873.9871881,-306560299.07152581,-305785646.89189494,-305748657.18774986,null,{"$f":"AI211+AI225+AI232+AI238+AI243+AI253+AI260+AI267","v":0},{"$f":"AJ211+AJ225+AJ232+AJ238+AJ243+AJ253+AJ260+AJ267","v":-303134114.65405118},{"$f":"AG278","v":-305748657.18774986},-305655632.47561586,-305558208.68676519,-305522471.40145123,-305683761.72394949,-305175007.69174939,-305003334.56519085,-304864354.53763449,-304900451.6136173,-304788824.27425289,-304802796.4652496,-304747168.91026628,-304794701.30612892,null,{"$f":"AY211+AY225+AY232+AY238+AY243+AY253+AY260+AY267","v":953955.88162095845},null,{"$f":"BA211+BA225+BA232+BA238+BA243+BA253+BA260+BA267","v":-305478506.91420656}]
[264,null,"General",null,null,{"$f":"F219+F226+F233+F247+F254+F261+F268+F272","v":174255626.44999999},174679427.5,172910322.40000001,172528237.66999999,172334817.92000002,172568435.83000001,174367101.96000001,174581351.87,174159609.39000002,175260610.55000001,175244916.31,176141147.29999998,211766404.69,null,{"$f":"T219+T226+T233+T247+T254+T261+T268+T272","v":175648916.18916667},{"$f":"H219+H226+H233+H247+H254+H261+H268+H272","v":172910322.40000001},{"$f":"V219+V226+V233+V247+V254+V261+V268+V272","v":212561053.47999999},211236703.66,212337344.66,{"$f":"Y219+Y226+Y233+Y247+Y254+Y261+Y268+Y272","v":212006657.4927811},212408485.3941482,213478903.05928555,213910411.84772658,213231230.70221609,214831587.9808054,214724807.91042376,215391247.76185647,193903945.68513262,null,{"$f":"AI219+AI226+AI233+AI247+AI254+AI261+AI268+AI272","v":0},{"$f":"AJ219+AJ226+AJ233+AJ247+AJ254+AJ261+AJ268+AJ272","v":212412800.76140079},{"$f":"AG279","v":193903945.68513262},{"$f":"AL219+AL226+AL233+AL247+AL254+AL261+AL268+AL272","v":194085231.45825344},194023989.72267804,193746188.94151673,192920082.91535586,192872327.68755665,193834412.10124931,193798018.43181369,193012646.45561594,194049291.28245777,193712398.61889929,193965984.24505469,{"$f":"AW219+AW226+AW233+AW247+AW254+AW261+AW268+AW272","v":193846312.66841134},null,{"$f":"AY219+AY226+AY233+AY247+AY254+AY261+AY268+AY272","v":-57633.016721274704},null,{"$f":"BA219+BA226+BA233+BA247+BA254+BA261+BA268+BA272","v":193680135.94242015}]
[{"$f":"+A279+1","v":265}]
[266]
[267,null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+F273+F269+F262+F255+F248+F244+F239+F234+F227+F220+F212+F216","v":-102919060.72000001},-127205369.12000005,-139733315.81,-152842335.92000002,-156788945.53000003,-150378945.14999998,-142074699.70000005,-134420092.64000002,-128466505.14000005,-122125326.50000006,-121933453.57999998,-119886244.21000004,-90998032.75,null,{"$f":"+T273+T269+T262+T255+T248+T244+T239+T234+T227+T220+T212+T216","v":-117683255.31666666},{"$f":"+H273+H269+H262+H255+H248+H244+H239+H234+H227+H220+H212+H216","v":-139733315.81},{"$f":"+V273+V269+V262+V255+V248+V244+V239+V234+V227+V220+V212+V216","v":-103353133.71000001},-116980780.05999999,-119557089.92000005,{"$f":"+Y273+Y269+Y262+Y255+Y248+Y244+Y239+Y234+Y227+Y220+Y212+Y216","v":-119763225.98968923},-118536011.88054755,-117018852.98139021,-116126009.88502318,-116859550.26439717,-114871653.38346866,-123380627.28728057,-122396685.68449922,-143804240.3844294,null,{"$f":"+AI273+AI269+AI262+AI255+AI248+AI244+AI239+AI234+AI227+AI220+AI212+AI216","v":-52806207.63442935},{"$f":"+AJ273+AJ269+AJ262+AJ255+AJ248+AJ244+AJ239+AJ234+AJ227+AJ220+AJ212+AJ216","v":-117187063.13445926},{"$f":"AG282","v":-143804240.3844294},{"$f":"+AL273+AL269+AL262+AL255+AL248+AL244+AL239+AL234+AL227+AL220+AL212+AL216","v":-143523957.69247046},-143470306.08325112,-143702171.38152283,-144698865.22938266,-144213957.25605825,-143059440.25945273,-142935210.04011932,-143755786.08564407,-142591146.89387402,-142923567.55671743,-142604076.90876722,-142772150.0259226,null,{"$f":"+AY273+AY269+AY262+AY255+AY248+AY244+AY239+AY234+AY227+AY220+AY212+AY216","v":1032090.3585067689},null,{"$f":"+BA273+BA269+BA262+BA255+BA248+BA244+BA239+BA234+BA227+BA220+BA212+BA216","v":-143739076.69623756}]
[268]
[269,"RATE BASE (W/O Working Cap. Cash)"]
[270,null,"Production",null,null,{"$f":"F198+F276","v":32964888.219999999},13035415.910000002,-1512457.9700000044,-13743222.450000003,-12965217.290000003,-6783566.6200000048,4151414.8399999854,11444117.079999981,18808891.399999991,24728027.279999986,26179122.039999984,27692653.689999979,15344213.669999994,null,{"$f":"T198+T276","v":24650370.424166664},{"$f":"H198+H276","v":-1512457.9700000044},{"$f":"V198+V276","v":2794270.3300000047},-10416329.990000002,-17763207.980000004,{"$f":"Y198+Y276","v":-18177484.97693646},-18588117.34976976,-18949615.693180345,-19370487.244978614,-19387367.585643876,-19755886.459253926,-20307049.915832993,-20713623.397385117,-20736405.251516972,null,{"$f":"AI198+AI276","v":-1224037.8168977057},-15280572.249352038,{"$f":"AG285","v":-20736405.251516972},{"$f":"AL198+AL276","v":-20790026.146394219},-20829713.568775333,-20874975.014591139,-20918113.707656637,-20961353.965477861,-21006219.832738504,-21049122.160360124,-21105749.487208992,-21150394.077154994,-21192231.305875458,-21235569.964936711,-21291968.835707027,null,{"$f":"AY198+AY276","v":-555563.58419005154},null,{"$f":"BA198+BA276","v":-21040128.292477429}]
[271,null,"Distribution - Wyoming",null,null,55929154.429999992,51227600.219999999,51307323.790000007,51238337.520000003,50939401.730000012,50869246.899999991,50905042.330000006,50751871.63000001,50760053.149999991,49143072.479999989,49331236.570000008,49307553.349999994,49651666.57,null,{"$f":"T199+T277","v":50714262.514166676},{"$f":"H199+H277","v":51307323.790000007},{"$f":"V199+V277","v":50806182.509999998},50781943.940000005,50214179.589999996,48079894.225514859,52387478.307374671,56070124.535046361,55780975.321455687,55945031.761998467,57626737.347088516,57609814.814487293,58107513.587499604,60692784.908702016,null,4445929.1758948565,60637515.135044962,{"$f":"AG286","v":60692784.908702016},61527985.318008959,61657131.195151091,62097910.309450999,61795541.219393045,63430585.76508899,64804297.338991739,64631539.273772888,64554741.667416796,65093806.685155675,65035605.120140254,64743404.665837705,65861976.833624363,null,{"$f":"AY199+AY277","v":5169191.9249223489},null,{"$f":"BA199+BA277","v":70220202.987609968}]
[272,null,"Distribution - Utah",null,null,1890783557.6995721,1765199552.5095727,1773564769.4995725,1773404333.4995723,1769912532.299572,1778368999.6995726,1787666091.1895723,1787641801.2895722,1798574188.8795726,1717952604.2595725,1805536726.9195719,1889163027.1395724,1918728302.8195717,null,{"$f":"T200+T278","v":1795978379.7870731},{"$f":"H200+H278","v":1773564769.4995725},{"$f":"V200+V278","v":1924855548.9995725},1930001148.7595725,1937924158.5495718,1709720201.5252874,1858732945.0183315,1973370335.5083308,1979045043.1277952,1987763066.7394202,2043665532.2055185,2045423403.2518394,2066348997.1898742,2125681663.2119203,null,194723302.72009754,2131288431.8308301,{"$f":"AG287","v":2125681663.2119203},2141087211.9672332,2145362179.9933524,2184599642.6278858,2181224723.1818495,2239882058.2012701,2278176743.1712089,2279722340.4705496,2280145120.8306217,2296681741.2726307,2299149021.1952567,2294598866.044282,2318713491.4843764,null,{"$f":"AY200+AY278","v":193031828.27245623},null,{"$f":"BA200+BA278","v":2413218684.1729841}]
[273,null,"General",null,null,305485262.62,63305853.089999974,60995703.610000014,61277571.60999997,61088861.340000004,61036261.419999987,62789242.609999985,62615227.339999974,61024155.579999998,150678776.10999998,70369046.699999928,71559304.049999952,112075762.94999996,null,{"$f":"T201+T279","v":82960043.020416647},{"$f":"H201+H279","v":60995703.610000014},{"$f":"V201+V279","v":114634799.04999998},112872931.66,113719015.19,82199278.996698394,72365552.481611639,156499947.01411092,139459883.27916875,138992691.06071937,155950550.72106534,144565700.2835359,172470123.94566327,134144887.04305485,null,-191241441.12207779,375004338.82606173,{"$f":"AG288","v":134144887.04305485},128688757.95282844,128035497.04377118,121030617.14155045,118255939.18663684,116562619.53862044,276622508.8518461,274552214.63383716,271237675.39424545,276719742.91831774,279596757.08092749,277656673.07014167,280808613.17906559,null,{"$f":"AY201+AY279","v":146663726.13601074},null,{"$f":"BA201+BA279","v":456717399.71819067}]
[274]
[275]
[276,null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"F204+F282","v":2285162862.9695725},1892768421.7295725,1884355338.9295726,1872177020.1795723,1868975578.0795722,1883490941.3995724,1905511790.9695723,1912453017.3395724,1929167289.0095727,1942502480.1295724,1951416132.2295718,2037722538.2295723,2095799946.0095716,null,{"$f":"T204+T282","v":1954303055.7458231},{"$f":"H204+H282","v":1884355338.9295726},{"$f":"V204+V282","v":2093090800.8895726},2083239694.3695726,2084094145.3495717,{"$f":"Y204+Y282","v":1821821889.7705641},1928337098.099025,1940614941.1681826,2154915414.4834409,2163313421.9764943,2237486933.8144188,2227291868.4340296,2276213011.3256516,2299782929.9121599,null,{"$f":"AI204+AI282","v":366692307.92258751},{"$f":"AJ204+AJ282","v":2551649713.5425854},{"$f":"AG291","v":2299782929.9121599},{"$f":"AL204+AL282","v":2060127277.5771012},1798114809.6770024,1939731698.9565728,2340358089.8802228,2126827467.1124058,2137113531.9814386,2597856972.2177997,2594831788.4050751,2617344896.7989488,2622589152.0904489,2615763373.8153248,2644092112.6613593,null,{"$f":"AY204+AY282","v":344309182.74919951},null,{"$f":"BA204+BA282","v":2919116158.5863075}]

{"sheet":"101_106 PROJECTION","index":10,"n_rows":152,"n_cols":20,"rows_kept":152,"cut":false,"hidden":false,"merged":[[0,9,0,13],[0,15,0,19],[0,6,0,7],[61,9,61,11]]}
[null,null,null,null,null,null,"2020 Actual",null,null,"2021 Forecast",null,null,null,null,null,"2022 Forecast"]
[null,null,null,null,null,null,null,"Capital Expenditures",null,"Year End ",null,"2021-12-01","Capital Expenditures",null,null,"Year End ",null,"2022-12-01","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","2021 Net Additions",null,"Capital Increase","Retirements","107 to close","Remaining in 107","2022 Net Additions"]
[null,null,null,null,null,null,null,"at year-end",null,"2021-12-31",null,null,"at year-end",null,null,"2021-12-31",null,null,"at year-end"]
["101","Gas Plant In Service",null,null,null,null,null,null,null,null,null,null,{"$f":"-S54","v":-0.28847567260265594},null,null,null,null,null,{"$f":"-S54","v":-0.28847567260265594}]
[null,"302","Franchises & Consents",null,null,null,0,0,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,0,0,null,null,null,{"$f":"-H7","v":0},0,0,null,null,null,0,0,0]
[null,"326...9","Structures",null,null,null,0,-9835490.2518237364,null,null,null,9835490.2518237364,0,9835490.2518237364,null,null,null,0,0,0]
[null,"330","Gas Wells - Construction",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"331","Gas Wells - Equipment",null,null,null,0,0,null,null,null,0,0,0,null,null,null,0,0,0]
[null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,null,null,0,-592814.16290714929,null,null,null,592814.16290714929,0,592814.16290714929,null,null,null,0,0,0]
[null,"336","Purification Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"337","Other Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"374","Land & Land Rights",null,null,null,0,6.0988634971061598E-11,null,{"$f":"G62","v":3170000},null,-6.0988634971061598E-11,-914467.88215041929,2255532.1178495809,null,{"$f":"H62","v":0},null,914467.88215041929,0,{"$f":"SUM(P14:S14)","v":914467.88215041929}]
[null,"375","Structures & Improvements",null,null,null,-105018,-65757.578740510871,null,0,{"$f":"G15","v":-105018},65757.578740510871,0,-39260.421259489129,null,0,{"$f":"K15","v":-105018},0,{"$f":"$S$5*P15","v":0},{"$f":"SUM(P15:S15)","v":-105018}]
[null,"376","Mains",null,null,null,-617585.68000000005,-247021757.23654634,null,{"$f":"G63","v":184716374},{"$f":"G16","v":-617585.68000000005},247021757.23654634,{"$f":"$M$5*J16","v":-53286180.230373748},377834365.32617259,null,{"$f":"H63","v":218579274},{"$f":"K16","v":-617585.68000000005},{"$f":"-M16","v":53286180.230373748},-63054803.084150225,208193065.46622351]
[null,"377","Compressor Station Equipment",null,null,null,-176086.12,3.9047601658301637E-11,null,{"$f":"G64","v":0},{"$f":"G17","v":-176086.12},-3.9047601658301637E-11,0,-176086.12000000002,null,{"$f":"H64","v":228091},{"$f":"K17","v":-176086.12},0,-65798.704639612391,-13793.824639612387]
[null,"378","Measuring & Regulation Station Equip",null,null,null,0,-6262696.2571413983,null,18550000,0,6262696.2571413983,{"$f":"$M$5*J18","v":-5351223.7267792681},19461472.530362129,null,{"$f":"H65","v":24203750},0,5351223.7267792681,-6982193.0607565334,22572780.666022733]
[null,"380","Services",null,null,null,-8165.6,-46104615.172431648,null,{"$f":"G66","v":10100000},-8165.6,46104615.172431648,-2913604.2932868251,53282845.279144824,null,{"$f":"H66","v":23332411},-8165.6,2913604.2932868251,-6730832.9566666083,19507016.736620218]
[null,"381...2","Meters & Meter Installation",null,null,null,{"$f":"-I82","v":-18850096.43},-83985793.013717011,null,23379037,-712220.85599999991,83985793.013717011,-6744283.4233773798,99908325.73433964,null,{"$f":"H67","v":26796630},{"$f":"K20","v":-712220.85599999991},6744283.4233773798,-7730175.8627345087,25098516.704642873]
[null,"383...4","House Regulators & Reg Installations",null,null,null,0,-32143.820476806395,null,0,0,32143.820476806395,0,32143.820476806395,null,0,0,0,0,0]
[null,"387","Other Equipment",null,null,null,0,1463394.7695433216,null,0,0,-1463394.7695433216,0,-1463394.7695433216,null,0,0,0,0,0]
[null,"388","Other Equipment",null,null,null,-1480421.93,0,null,0,{"$f":"G23","v":-1480421.93},0,0,-1480421.93,null,0,-1480421.93,0,0,-1480421.93]
[null,"389","Land & Land Rights",null,null,null,0,0,null,0,0,0,0,0,null,0,0,0,0,0]
[null,"390","Structures & Improvements",null,null,null,-867386.82000000007,0,null,{"$f":"G68","v":1600000},-867386.82000000007,0,-461561.07616424951,271052.10383575043,null,{"$f":"H68","v":2286981},-867386.82000000007,461561.07616424951,-659738.38220449467,{"$f":"SUM(P25:S25)","v":1221416.8739597548}]
[null,"391","Office Furniture & Equipment",null,null,null,-1926068.4800000002,-4074.8846160047988,null,{"$f":"G69","v":7300000},{"$f":"G26","v":-1926068.4800000002},4074.8846160047988,-2105872.4099993883,3272133.9946166165,null,{"$f":"H69","v":9700000},{"$f":"K26","v":-1926068.4800000002},2105872.4099993883,-2798214.0242457627,7081589.9057536256]
[null,"392","Transportation Equipment",null,null,null,-2801443.63,30075.727887157816,null,{"$f":"G70","v":4000000},{"$f":"G27","v":-2801443.63},-30075.727887157816,-1153902.6904106238,14577.951702218503,null,{"$f":"H70","v":11000000},{"$f":"K27","v":-2801443.63},1153902.6904106238,-3173232.3986292155,6179226.6617814088]
[null,"393","Stores Equipment",null,null,null,0,0,null,0,null,0,0,0,null,0,null,0,0,0]
[null,"394","Tools, Shop & Garage Equipment",null,null,null,-676431.14,-47709959.459614776,null,{"$f":"G71","v":115609999.866037},{"$f":"G29","v":-676431.14},47709959.459614776,{"$f":"($M$5*(J29-108300000))-108300000","v":-110408757.12808035},{"$f":"SUM(J29:M29)","v":52234771.057571426},null,{"$f":"H71","v":44300000},{"$f":"K29","v":-676431.14},110408757.12808035,{"$f":"($S$5*P29)*0.15","v":-1916920.8444446486},152115405.14363569]
[null,"395","Laboratory Equipment",null,null,null,-7047.91,0,null,0,{"$f":"G30","v":-7047.91},0,0,{"$f":"SUM(J30:M30)","v":-7047.91},null,0,{"$f":"K30","v":-7047.91},0,0,-7047.91]
[null,"396","Power Operated Equipment",null,null,null,-258614.94,-197186.95141511061,null,0,{"$f":"G31","v":-258614.94},197186.95141511061,0,-61427.98858488939,null,0,{"$f":"K31","v":-258614.94},0,0,-258614.94]
[null,"397","Communication Equipment",null,null,null,0,4.7600885831072468E-11,null,{"$f":"G72","v":1500000},{"$f":"G32","v":0},-4.7600885831072468E-11,-432713.50890398392,1067286.491096016,null,{"$f":"H72","v":2450000},{"$f":"K32","v":0},432713.50890398392,-706765.39787650702,2175948.1110274768]
[null,"398","Miscellaneous Equipment",null,null,null,-1742.91,0,null,0,{"$f":"G33","v":-1742.91},0,0,-1742.91,null,0,{"$f":"-L69","v":-1742.91},0,0,-1742.91]
[null,"399","Communication Equipment",null,null,null,0,0,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,{"$f":"SUM(G6:G35)","v":-27776109.59},{"$f":"SUM(H6:H35)","v":-440318818.292},null,{"$f":"SUM(J6:J35)","v":369925410.86603701},{"$f":"SUM(K6:K35)","v":-9638234.0160000008},{"$f":"SUM(L6:L35)","v":440318818.292},{"$f":"SUM(M6:M35)","v":-183772566.36952621},{"$f":"SUM(N6:N35)","v":616833428.77251089},null,{"$f":"SUM(P6:P35)","v":362877137},{"$f":"SUM(Q6:Q35)","v":-9638234.0160000008},{"$f":"SUM(R6:R35)","v":183772566.36952621},{"$f":"SUM(S6:S35)","v":-93818674.716348112},{"$f":"SUM(T6:T35)","v":443192794.63717806}]
[]
[null,106,"Total"]
[]
[null,"101+106","Total",null,null,null,{"$f":"+G37+G39","v":-27776109.59},{"$f":"+H37+H39","v":-440318818.292},null,{"$f":"+J37+J39","v":369925410.86603701},{"$f":"+K37+K39","v":-9638234.0160000008},{"$f":"+L37+L39","v":440318818.292},{"$f":"+M37+M39","v":-183772566.36952621},{"$f":"+N37+N39","v":616833428.77251089},null,{"$f":"+P37+P39","v":362877137},{"$f":"+Q37+Q39","v":-9638234.0160000008},{"$f":"+R37+R39","v":183772566.36952621},{"$f":"+S37+S39","v":-93818674.716348112},{"$f":"+T37+T39","v":443192794.63717806}]
[]
[]
[]
[null,null,null,null,null,null,"2009-12-31","2010-12-31","2011-12-31","2012-12-31","2013-12-31","2014-12-31","2015-12-31","2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31"]
[null,null,null,null,null,"106 ending balance",8680079.7400000002,6970161.3600000003,6794533.7799999993,17136519.609999999,15816237.02,23040961.870000001,12818757.051999994,11515347.991999999,21318273.891999997,26747430.721999999,90575015.069999993,158807072.53]
[null,null,null,null,null,"107 ending balance",15258470.32,33384980.149999999,48333755.229999997,42312755.259999998,52938209.880000003,50389832,41595797.219999999,51063053.230000004,55498040.810000002,64357854.020000003,69096117.469999999,95632808.030000001]
[null,null,null,null,null,"Total CWIP",23938550.060000002,40355141.509999998,55128289.009999998,59449274.869999997,68754446.900000006,73430793.870000005,54414554.271999992,62578401.222000003,{"$f":"SUM(O46:O47)","v":76816314.701999992},{"$f":"SUM(P46:P47)","v":91105284.741999999},{"$f":"SUM(Q46:Q47)","v":159671132.53999999},{"$f":"SUM(R46:R47)","v":254439880.56}]
[]
[null,null,null,null,null,"Capital Expenditures",129887544.86,122246150.95,87625334.38000001,110860251.42,127666264.75,161188934.65000001,177296274.90000001,161541240.49000001,233842787.13,211143690.49000001,212196346.31999993,{"$f":"G73","v":369925410.86603701}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 YR Average"]
[null,null,null,null,null,"% of capital expenditures remaining in 106 at Y/E",null,{"$f":"H46/H50","v":5.7017430044491724E-2},7.7540745813699435E-2,0.15457767225402888,0.1238873640657682,0.14294381881752824,7.2301333230098186E-2,7.1284261264001128E-2,{"$f":"O46/O50","v":9.1164983763850502E-2},{"$f":"P46/P50","v":0.12667880655077773},{"$f":"Q46/Q50","v":0.42684530926564362},{"$f":"R46/R50","v":0.42929484665088236},{"$f":"AVERAGE(N53:R53)","v":0.2290536414990311}]
[null,null,null,null,null,"% of capital expenditures remaining in 107 at Y/E",null,{"$f":"H47/H50","v":0.27309637064691561},0.55159567232455442,0.38167652263114449,0.41466091283915318,0.31261346884272617,0.23461179454255979,{"$f":"N47/N50","v":0.31609917736864845},{"$f":"O47/O50","v":0.23733056508237318},{"$f":"P47/P50","v":0.30480595404316879},{"$f":"Q47/Q50","v":0.32562350232836007},{"$f":"R47/R50","v":0.25851916419072923},{"$f":"AVERAGE(N54:R54)","v":0.28847567260265594}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Row Labels","Sum of 2021","Sum of 2022"]
[null,null,null,null,null,374,3170000,0,null,"Projected Vintage Retirements"]
[null,null,null,null,null,376,184716374,218579274]
[null,null,null,null,null,377,0,228091,null,null,2020,2021]
[null,null,null,null,null,378,18550000,24203750,null,391,1962120.3300000003,1962120.3300000003]
[null,null,null,null,null,380,10100000,23332411,null,394,669307.62000000011,669307.62000000011]
[null,null,null,null,null,381,23379037,26796630,null,395]
[null,null,null,null,null,390,1600000,2286981,null,397,0,0]
[null,null,null,null,null,391,7300000,9700000,null,398,1742.91,1742.91]
[null,null,null,null,null,392,4000000,11000000,null,null,{"$f":"SUM(K65:K69)","v":2633170.8600000003},{"$f":"SUM(L65:L69)","v":2633170.8600000003},{"$f":"SUM(M65:M69)","v":0}]
[null,null,null,null,null,394,115609999.866037,44300000]
[null,null,null,null,null,397,1500000,2450000]
[null,null,null,null,null,"Grand Total",{"$f":"SUM(G62:G72)","v":369925410.86603701},{"$f":"SUM(H62:H72)","v":362877137}]
[null,null,null,null,null,"Original Proposal"]
[null,null,null,null,null,"Difference"]
[]
[null,null,null,null,null,"Account 381.21 - Meters - Transponders"]
[null,null,null,null,null,null,"Projected","Estimated","Actual"]
[null,null,null,null,null,null,"Additions","Retirements","Retirements"]
[null,null,null,null,null,"Year","(Dollars)c","(Units)","(Dollars)"]
[null,null,null,null,null,2019,11000000,247425,29560174.91]
[null,null,null,null,null,2020,5000000,112466,18850096.43]
[null,null,null,null,null,null,16000000,359891,40695761.879999995]
[]
[null,null,null,null,null,"*Based on depreciation study data request OCS 2.04"]
[]
[]
[]
[]
[null,null,null,null,null,2017]
[null,null,null,null,null,"Unit","Activity","Project","Descr","Amount"]
[null,null,null,null,null,"01","022","01045990","WA1585-INST KRGT TAP STA FL130",2257841.4299999997]
[null,null,null,null,null,"01","022","01046012","WA1586-INST NSL KERN GATE FL33",1515441.2400000005]
[null,null,null,null,null,"01","023","01043402","FL22-INST 8\" TAPLINE, N OGDEN",4014525.2399999988]
[null,null,null,null,null,"01","023","01043611","FL21 REPL 24\" PHASE 1 DAVIS",49996029.090000004]
[null,null,null,null,null,"01","023","01043612","FL122-REPL 24\" PHASE 2, DAVIS",2480122.5000000019]
[null,null,null,null,null,"01","023","01044469","FL100-INST 8IN PIPE, SANTAQUIN",2865838.4600000009]
[null,null,null,null,null,"01","023","01044973","FL68 AC MITIGATION",1268984.9200000006]
[null,null,null,null,null,"01","023","01045018","FL29 AC STUDY AND MITIGATION",1837567.19]
[null,null,null,null,null,"01","023","01045035","PROJECT PIPE RECLASSIFICATION",2323056.1800000002]
[null,null,null,null,null,"01","023","01045116","FL54-INST 9000' OF 8\"",2759057.6199999996]
[null,null,null,null,null,"01","023","01045529","FL51-RELOC 15600' 12\" WEBER CO",4588086.68]
[null,null,null,null,null,"01","025","01044585","NEW REINFORCEMENTS MAINS UT",4742881.4899999956]
[null,null,null,null,null,"01","026","01044582","INSTALL NEW SERVICE LINES UT",7941250.730000007]
[null,null,null,null,null,"01","027","01044587","INSTALL METERS UTAH",5009134.7100000056]
[null,null,null,null,null,"01","027","01044592","INSTALL LARGE METERS UTAH",3667662.8700000062]
[null,null,null,null,null,"01","027","01045190","INSTALL METER SET (Contractor)",2534455.9300000002]
[null,null,null,null,null,"01","031","01046381","PURCHASE EVANSTON BUILDING",2425163.27]
[null,null,null,null,null,"01","052","01044589","REPLACE IHP MAINS WYOMING",2629012.7699999972]
[null,null,null,null,null,"01","052","01044590","REPLACE IHP MAINS UTAH",19322486.289999962]
[null,null,null,null,null,"01","052","01044596","MAIN RELOCATIONS UTAH",1268574.5299999996]
[null,null,null,null,null,"01","052","01044742","SLIHP REP BL 1300 E 800S-1700S",1376700.1199999996]
[null,null,null,null,null,"01","052","01045069","SLIHP REPL BL 500S TO GLOVERS",5732213.4900000039]
[null,null,null,null,null,"01","052","01045765","SLIHP-REPL BL 100 S 700W-500W",1499059.8900000001]
[null,null,null,null,null,"01","053","01044593","REPLACE SERVICE LINES WY",1266384.5000000012]
[null,null,null,null,null,"01","053","01044594","REPLACE SERVICE LINES UT",6803241.7299999772]
[null,null,null,null,null,"01","054","01044604","REPLACE METERS UTAH",4959337.0899999859]
[null,null,null,null,null,"01","054","01045558","TRANSPONDER REPLACEMENTS UT",31124223.090000018]
[null,null,null,null,null,"01","054","01045560","TRANSPONDER REPLACEMENTS WY",1635898.3099999998]
[null,null,null,null,null,"01","099","00157148","CONSTRUCTION OVERHEAD CLEARING",1186402.5499999991]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J92:J120)","v":181030633.91000003}]
[]
[null,null,null,null,null,2018]
[null,null,null,null,null,"CoCode","Class","Project","Description","Amount"]
[null,null,null,null,null,"1250","22","01045990","WA1585-INST KRGT TAP STA FL130",3081292.7199999997]
[null,null,null,null,null,"1250","22","01046012","WA1586-INST ROSE PARK KERN GATE FL33",2325366.4199999948]
[null,null,null,null,null,"1250","23","01043611","FL122 REPL 24\" PHASE 1 DAVIS",10257002.010000002]
[null,null,null,null,null,"1250","23","01043612","\"FL122-REPL 24\"\" PHASE 2, DAVIS\"",26461884.229999993]
[null,null,null,null,null,"1250","23","01045154","FL111-INST 8IN HP ST RS WY",4425081.3999999976]
[null,null,null,null,null,"1250","23","01045199","FL35-AC STUDY AND MITIGATION",1841939.600000001]
[null,null,null,null,null,"1250","23","01045233","\"FL127-REP PH I, WA0603 TO FL29\"",9531528.7400000002]
[null,null,null,null,null,"1250","23","01045529","\"FL51-RELOC 15600' 12\"\" WEBER CO\"",5465957.4999999944]
[null,null,null,null,null,"1250","23","01045836","\"FL21-29-AC MITIGATION, CLINTON\"",1681587.5900000005]
[null,null,null,null,null,"1250","23","01045883","FL132-INST 1.5MI PIPE LEHI UT",2412007.1599999997]
[null,null,null,null,null,"1250","25","01044580","INSTALL NEW IHP MAINS UTAH",4359421.2699999912]
[null,null,null,null,null,"1250","25","01044585","NEW REINFORCEMENTS MAINS UT",3297867.1700000009]
[null,null,null,null,null,"1250","26","01044582","INSTALL NEW SERVICE LINES UT",11466332.069999987]
[null,null,null,null,null,"1250","27","01044587","INSTALL METERS UTAH",22712343.079999994]
[null,null,null,null,null,"1250","27","01044592","INSTALL LARGE METERS UTAH",1918145.1800000016]
[null,null,null,null,null,"1250","52","01044524","SLIHP REP BL 300E 800-1700S SL",3252374.689999999]
[null,null,null,null,null,"1250","52","01044589","REPLACE IHP MAINS WYOMING",2238628.9300000011]
[null,null,null,null,null,"1250","52","01044590","REPLACE IHP MAINS UTAH",22381545.09]
[null,null,null,null,null,"1250","52","01045069","SLIHP REPL BL 500S TO GLOVERS",2097141.5599999973]
[null,null,null,null,null,"1250","52","01045334","SPVIHP-REP BL 820 N PROVO",1247672.7500000002]
[null,null,null,null,null,"1250","52","01045539","NOIHP-REPL BL GLVERS TO LY0001",3325306.1799999992]
[null,null,null,null,null,"1250","53","01044594","REPLACE SERVICE LINES UT",5842497.4899999835]
[null,null,null,null,null,"1250","54","01044604","REPLACE METERS UTAH",3051875.8599999985]
[null,null,null,null,null,"1250","54","01045558","TRANSPONDER REPLACEMENTS UT",10308877.939999986]
[null,null,null,null,null,"1250","80","01044612","RETIRE SERVICE LINES UTAH",1738214.1400000001]
[null,null,null,null,null,"1250","86","01045540","\"FL128- INST 6\"\" HP FL BYU\"",1167141.6500000004]
[null,null,null,null,null,"1250","86","01045989","\"FL130-INST 5000 LF 6\"\" HP SLC\"",1480217.6399999994]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J125:J151)","v":169369250.05999994}]

{"sheet":"108_111 Projection","index":11,"n_rows":180,"n_cols":52,"rows_kept":180,"cut":false,"hidden":false,"merged":[[2,2,2,6]]}
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,null,null,null,null,null,"Base Year-12 Months","Test Year-12 Months"]
[null,null,"Actual",null,null,null,null,"Forecast"]
[null,null,"2016-12-31","2017-12-31","2018-12-31","2019-12-31","2020-12-31","2021-12-31","2022-12-31",null,null,null,null,null,"UTILITY RATE BASE",null,null,null,null,null,null,null,"ACTUAL","ACTUAL","ACTUAL","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,null,null,"2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01",2021,2022,null,null,2021]
[null,"Accumulated Depreciation"]
[1,"Beginning Balance",-811193246.86999977,{"$f":"C20","v":-736648017.28999972},-744926548.90999973,-800090335.86999977,-816988475.98999977,-857438718.08999979,-928999058.96877289,null,null,null,null,null,null,"Intangible Plant",null,null,null,null,null,"Hot"]
[{"$f":"A7+1","v":2},"Retirements",19280529.109999999,53761997,12946004.189999999,51881153.780000001,27776109.589999996,{"$f":"-'101_106 PROJECTION'!K41","v":9638234.0160000008},{"$f":"-'101_106 PROJECTION'!Q41","v":9638234.0160000008},null,null,null,null,null,"101","Gas Plant In Service",null,null,null,"Depreciation Rates","Depreciation Rates","Depreciation Rates"]
[{"$f":"A8+1","v":3},"Intercompany Transfers",-8195805.5499999998,-355518,0,0,0,null,null,null,null,null,null,null,null,null,"Intangible Plant",null,1,"2012 Study","2017 Study","2017 Study"]
[4,"Adjustments",0,0,0,0,0,null,null,null,null,null,null,1,null,"302","Franchises & Consents",null,2]
[5,"Gain on Disposition of Assets",148372.64000000001,10969.68,-1494106.21,9000,2332765.04,{"$f":"SUM(W171:AH171)","v":88225.117585351458},{"$f":"SUM(AI171:AT171)","v":88225.117585351458},null,null,null,null,2,null,null,"Distribution - Wyoming",null,3,null,null,null,{"$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*($V11/12)","v":0},{"$f":"'RB FORECAST'!AM17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AN17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AO17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AP17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AQ17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AR17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AS17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AT17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AU17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AV17*($V11/12)","v":0},{"$f":"'RB FORECAST'!AW17*($V11/12)","v":0},{"$f":"SUM(W11:AH11)","v":0},{"$f":"SUM(AI11:AT11)","v":0},{"$f":"AV11-AU11","v":0},null,0,{"$f":"AY11-AV11","v":0}]
[6,"Loss on Disposition of Assets",0,-4444.3500000000004,-2263.5700000000002,0,0,null,null,null,null,null,null,3,null,null,"Distribution - Utah",null,4,null,null,null,{"$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*($V12/12)","v":0},{"$f":"'RB FORECAST'!AM18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AN18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AO18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AP18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AQ18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AR18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AS18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AT18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AU18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AV18*($V12/12)","v":0},{"$f":"'RB FORECAST'!AW18*($V12/12)","v":0},{"$f":"SUM(W12:AH12)","v":0},{"$f":"SUM(AI12:AT12)","v":0},{"$f":"AV12-AU12","v":0},null,0,{"$f":"AY12-AV12","v":0}]
[7,"Proceeds",-471928.96,-689374.73,0,0,0,{"$f":"H8*G28","v":0},{"$f":"I8*H28","v":0},null,null,null,null,4,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[8,"Dismantling",4492517.87,5488278.8700000001,2475270.04,0,0,{"$f":"H8*G29","v":257628.40261393558},{"$f":"I8*H29","v":27807.48085010031},null,null,null,null,5,null,null,"Total Intangible Plant",null,6,0,{"$f":"T14","v":0},{"$f":"HLOOKUP($V$9,$T$9:$U$153,S14)","v":0},{"$f":"SUM(W11:W12)","v":0},0,0,{"$f":"SUM(Z11:Z12)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI11:AI12)","v":0},{"$f":"SUM(AJ11:AJ12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[9,"Depreciation and Amoritization Expense",-60986810.549999997,-66734933.770000003,-73583714.730000004,-75908104.390000001,-79488060.459999993,{"$f":"SUM(W175:AH175)","v":-91863514.686962634},{"$f":"SUM(AI175:AT175)","v":-111164486.61092173},null,null,null,null,6,null,null,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[10,"Amount Charged to Clearing",-5163454.8199999994,-5404268.0599999996,0,0,0,0,0,null,null,null,null,7,null,null,"Production & Gathering Plant",null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"325","Land & Land Rights",null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"A16+1","v":11},"Adjustment (Moved to 254)",125441809.84,5648761.7400000002,4495023.32,{"$f":"4495023.32+2624787.17","v":7119810.4900000002},{"$f":"7119810.49+1809133.24","v":8928943.7300000004},{"$f":"SUM(W178:AH178)","v":10319086.271990264},{"$f":"SUM(AI178:AT178)","v":12487176.564369008},null,null,null,null,9,null,"326...9","Structures",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,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"330","Gas Wells - Construction",null,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,null,null,null,null,null,null,null,null,0]
[{"$f":"A18+1","v":12},"Ending 108/111 Balance",{"$f":"SUM(C7:C19)","v":-736648017.28999972},-744926548.90999973,-800090335.86999977,-816988475.98999977,-857438718.08999979,{"$f":"SUM(H7:H19)","v":-928999058.96877289},-1017922102.4008902,null,null,null,null,11,null,"331","Gas Wells - Equipment",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"332...4","Field Lines & Comp, Meas & Reg St Eqpt",null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[13,"Ending 254 Balance (Depreciation Related)",-192512915.83999997,-198220702.58000001,-207692999.28999999,-201513893.78,-200073058.01000002,{"$f":"G22-H18","v":-210392144.28199029},{"$f":"H22-I18","v":-222879320.84635931},null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[14,"Total Depreciation EXPENSE 403 & 404",{"$f":"C15","v":-60986810.549999997},{"$f":"D15","v":-66734933.770000003},{"$f":"E15","v":-73583714.730000004},{"$f":"F15","v":-75908104.390000001},{"$f":"G15","v":-79488060.459999993},{"$f":"SUM(H15:H16)","v":-91863514.686962634},{"$f":"SUM(I15:I16)","v":-111164486.61092173},null,null,null,null,13,null,"336","Purification Equipment",null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"337","Other Equipment",null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Budget",null,null,{"$f":"+E20-E18","v":-804585359.18999982},{"$f":"+F20-F18","v":-824108286.47999978},-866367661.81999981,-939318145.24076319,-1030409278.9652592,null,null,null,null,15,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,"Total Production & Gathering Plant",null,19,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},{"$f":"'RB FORECAST'!AL31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AM31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AN31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AO31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AP31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AQ31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AR31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AS31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AT31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AU31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AV31*($V27/12)","v":0},{"$f":"'RB FORECAST'!AW31*($V27/12)","v":0},null,null,null,null,null,0]
[null,"Proceeds (3yr avg%)",null,null,{"$f":"AVERAGE(C13:E13)/AVERAGE(C8:E8)","v":-1.3505332466416163E-2},{"$f":"AVERAGE(D13:F13)/AVERAGE(D8:F8)","v":-5.813134684823364E-3},{"$f":"AVERAGE(E13:G13)/AVERAGE(E8:G8)","v":0},{"$f":"AVERAGE(F13:H13)/AVERAGE(F8:H8)","v":0},{"$f":"AVERAGE(G13:I13)/AVERAGE(G8:I8)","v":0},null,null,null,null,17,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Dismantling (3yr avg %)",null,null,{"$f":"AVERAGE(C14:E14)/AVERAGE(C8:E8)","v":0.14485730523062562},{"$f":"AVERAGE(D14:F14)/AVERAGE(D8:F8)","v":6.7152421416735567E-2},{"$f":"AVERAGE(E14:G14)/AVERAGE(E8:G8)","v":2.6729834758759563E-2},{"$f":"AVERAGE(F14:H14)/AVERAGE(F8:H8)","v":2.8851219843737301E-3},{"$f":"AVERAGE(G14:I14)/AVERAGE(G8:I8)","v":6.0663176788550025E-3},null,null,null,null,18,null,null,"Distribution Plant",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,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,19,null,"374","Land & Land Rights",null,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,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,"Wyoming",23,{"$f":"T33","v":1.3299999999999999E-2},3.3750000000000004E-3,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S31)","v":3.3750000000000004E-3},{"$f":"'RB FORECAST'!V35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!W35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!X35*($V31/12)","v":126.93319875000003},{"$f":"'RB FORECAST'!Y35*($V31/12)","v":126.93319875000005},{"$f":"'RB FORECAST'!Z35*($V31/12)","v":126.93319875000005},{"$f":"'RB FORECAST'!AA35*($V31/12)","v":129.23744970822648},{"$f":"'RB FORECAST'!AB35*($V31/12)","v":129.23744970822648},{"$f":"'RB FORECAST'!AC35*($V31/12)","v":129.23744970822648},{"$f":"'RB FORECAST'!AD35*($V31/12)","v":129.77637866382022},{"$f":"'RB FORECAST'!AE35*($V31/12)","v":129.77637866382022},{"$f":"'RB FORECAST'!AF35*($V31/12)","v":131.61664188404188},{"$f":"'RB FORECAST'!AG35*($V31/12)","v":135.99864063762135},{"$f":"'RB FORECAST'!AL35*($V31/12)","v":135.99864063762135},{"$f":"'RB FORECAST'!AM35*($V31/12)","v":135.99864063762135},{"$f":"'RB FORECAST'!AN35*($V31/12)","v":140.85300475031755},{"$f":"'RB FORECAST'!AO35*($V31/12)","v":140.85300475031755},{"$f":"'RB FORECAST'!AP35*($V31/12)","v":140.85300475031755},{"$f":"'RB FORECAST'!AQ35*($V31/12)","v":140.86359844777286},{"$f":"'RB FORECAST'!AR35*($V31/12)","v":140.86359844777286},{"$f":"'RB FORECAST'!AS35*($V31/12)","v":140.86359844777286},{"$f":"'RB FORECAST'!AT35*($V31/12)","v":140.86607615111723},{"$f":"'RB FORECAST'!AU35*($V31/12)","v":140.86607615111723},{"$f":"'RB FORECAST'!AV35*($V31/12)","v":140.87453668434324},{"$f":"'RB FORECAST'!AW35*($V31/12)","v":140.89468274043105},{"$f":"SUM(W31:AH31)","v":1549.5463827239832},{"$f":"SUM(AI31:AT31)","v":1680.6484625965227},{"$f":"AV31-AU31","v":131.10207987253943},null,1523.1983849999999,-157.45007759652276]
[null,null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,"Utah",24,{"$f":"T33","v":1.3299999999999999E-2},{"$f":"U31","v":3.3750000000000004E-3},{"$f":"HLOOKUP($V$9,$T$9:$U$153,S32)","v":3.3750000000000004E-3},{"$f":"'RB FORECAST'!V36*($V32/12)","v":6383.181524062501},{"$f":"'RB FORECAST'!W36*($V32/12)","v":6384.2337393750013},{"$f":"'RB FORECAST'!X36*($V32/12)","v":6540.997365000002},{"$f":"'RB FORECAST'!Y36*($V32/12)","v":6540.997365000002},{"$f":"'RB FORECAST'!Z36*($V32/12)","v":6540.997365000002},{"$f":"'RB FORECAST'!AA36*($V32/12)","v":6659.7377701460427},{"$f":"'RB FORECAST'!AB36*($V32/12)","v":6659.7377701460427},{"$f":"'RB FORECAST'!AC36*($V32/12)","v":6659.7377701460427},{"$f":"'RB FORECAST'!AD36*($V32/12)","v":6687.5093296212262},{"$f":"'RB FORECAST'!AE36*($V32/12)","v":6687.5093296212262},{"$f":"'RB FORECAST'!AF36*($V32/12)","v":6782.3399727698625},{"$f":"'RB FORECAST'!AG36*($V32/12)","v":7008.1488437575754},{"$f":"'RB FORECAST'!AL36*($V32/12)","v":7008.1488437575754},{"$f":"'RB FORECAST'!AM36*($V32/12)","v":7008.1488437575754},{"$f":"'RB FORECAST'!AN36*($V32/12)","v":7258.2991841144276},{"$f":"'RB FORECAST'!AO36*($V32/12)","v":7258.2991841144276},{"$f":"'RB FORECAST'!AP36*($V32/12)","v":7258.2991841144276},{"$f":"'RB FORECAST'!AQ36*($V32/12)","v":7258.8450881633535},{"$f":"'RB FORECAST'!AR36*($V32/12)","v":7258.8450881633535},{"$f":"'RB FORECAST'!AS36*($V32/12)","v":7258.8450881633535},{"$f":"'RB FORECAST'!AT36*($V32/12)","v":7258.9727667470997},{"$f":"'RB FORECAST'!AU36*($V32/12)","v":7258.9727667470997},{"$f":"'RB FORECAST'!AV36*($V32/12)","v":7259.4087466647479},{"$f":"'RB FORECAST'!AW36*($V32/12)","v":7260.4468935095701},{"$f":"SUM(W32:AH32)","v":79535.128144645525},{"$f":"SUM(AI32:AT32)","v":86605.531678017011},7070.4035333714855,null,67573.334565000012,-19032.197113016999]
[null,"December only Depreciation EXPENSE 403 & 404",null,null,null,null,null,{"$f":"H4","v":"2021-12-31"},{"$f":"I4","v":"2022-12-31"},null,null,null,null,22,null,null,null,"Total",25,1.3299999999999999E-2,{"$f":"U31","v":3.3750000000000004E-3},3.3750000000000004E-3,{"$f":"SUM(W31:W32)","v":6510.114722812501},6511.1669381250013,6667.930563750002,{"$f":"SUM(Z31:Z32)","v":6667.930563750002},{"$f":"SUM(AA31:AA32)","v":6667.930563750002},6788.9752198542692,6788.9752198542692,6788.9752198542692,6817.2857082850469,6817.2857082850469,6913.9566146539046,7144.1474843951964,{"$f":"SUM(AI31:AI32)","v":7144.1474843951964},7144.1474843951964,7399.1521888647449,7399.1521888647449,7399.1521888647449,7399.7086866111267,7399.7086866111267,7399.7086866111267,7399.8388428982171,7399.8388428982171,7400.2832833490911,7401.3415762500008,81084.674527369512,88286.180140613549,7201.5056132440368,null,69096.532950000008,-19189.647190613541]
[null,null,null,null,null,null,null,null,null,null,null,null,null,23,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,0]
[null,"Depreciation and Amoritization Expense",null,null,null,null,null,{"$f":"-AH163","v":-8353889.601352931},{"$f":"-AT163","v":-9947172.9262470324},null,null,null,null,24,null,"375","Structures & Improvements",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,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,"Annualized YE",{"$f":"+H35*12","v":-100246675.21623518},{"$f":"+I35*12","v":-119366075.1149644},null,null,null,null,25,null,null,null,"Wyoming",28,{"$f":"T38","v":2.1399999999999999E-2},3.5799999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S36)","v":3.5799999999999998E-2},{"$f":"'RB FORECAST'!V40*($V36/12)","v":5149.7042226666654},{"$f":"'RB FORECAST'!W40*($V36/12)","v":5149.7042226666654},{"$f":"'RB FORECAST'!X40*($V36/12)","v":5149.7042226666654},{"$f":"'RB FORECAST'!Y40*($V36/12)","v":5151.1986444533695},{"$f":"'RB FORECAST'!Z40*($V36/12)","v":5152.8844756124945},{"$f":"'RB FORECAST'!AA40*($V36/12)","v":5152.8844756124945},{"$f":"'RB FORECAST'!AB40*($V36/12)","v":5160.2691520559783},{"$f":"'RB FORECAST'!AC40*($V36/12)","v":5152.8121422390905},{"$f":"'RB FORECAST'!AD40*($V36/12)","v":5153.3480986523291},{"$f":"'RB FORECAST'!AE40*($V36/12)","v":5226.8570887689684},{"$f":"'RB FORECAST'!AF40*($V36/12)","v":5228.5862059359406},{"$f":"'RB FORECAST'!AG40*($V36/12)","v":5317.2930263532135},{"$f":"'RB FORECAST'!AL40*($V36/12)","v":5315.8282193835776},{"$f":"'RB FORECAST'!AM40*($V36/12)","v":5312.3950846178432},{"$f":"'RB FORECAST'!AN40*($V36/12)","v":5301.322843733602},{"$f":"'RB FORECAST'!AO40*($V36/12)","v":5301.2257162867045},{"$f":"'RB FORECAST'!AP40*($V36/12)","v":5301.1161485074854},{"$f":"'RB FORECAST'!AQ40*($V36/12)","v":5301.1161485074854},{"$f":"'RB FORECAST'!AR40*($V36/12)","v":5300.6361938015916},{"$f":"'RB FORECAST'!AS40*($V36/12)","v":5301.1208496942236},{"$f":"'RB FORECAST'!AT40*($V36/12)","v":5301.0860161027094},{"$f":"'RB FORECAST'!AU40*($V36/12)","v":5296.308422121172},{"$f":"'RB FORECAST'!AV40*($V36/12)","v":5296.1960410402025},{"$f":"'RB FORECAST'!AW40*($V36/12)","v":5290.4306894733481},{"$f":"SUM(W36:AH36)","v":62145.24597768388},{"$f":"SUM(AI36:AT36)","v":63618.78237326994},{"$f":"AV36-AU36","v":1473.5363955860594},null,42379.089110811336,-21239.693262458604]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26,null,null,null,"Utah",29,{"$f":"T38","v":2.1399999999999999E-2},{"$f":"U36","v":3.5799999999999998E-2},3.5799999999999998E-2,{"$f":"'RB FORECAST'!V41*($V37/12)","v":56989.673038333312},{"$f":"'RB FORECAST'!W41*($V37/12)","v":56991.623094166644},{"$f":"'RB FORECAST'!X41*($V37/12)","v":54912.880580833298},{"$f":"'RB FORECAST'!Y41*($V37/12)","v":54928.816060146739},{"$f":"'RB FORECAST'!Z41*($V37/12)","v":54946.792596490908},{"$f":"'RB FORECAST'!AA41*($V37/12)","v":54946.792596490908},{"$f":"'RB FORECAST'!AB41*($V37/12)","v":55025.53767351577},{"$f":"'RB FORECAST'!AC41*($V37/12)","v":54946.021283474845},{"$f":"'RB FORECAST'!AD41*($V37/12)","v":54951.736351611609},{"$f":"'RB FORECAST'!AE41*($V37/12)","v":55735.585330379254},{"$f":"'RB FORECAST'!AF41*($V37/12)","v":55754.023438743279},{"$f":"'RB FORECAST'!AG41*($V37/12)","v":56699.931558055949},{"$f":"'RB FORECAST'!AL41*($V37/12)","v":56684.311870648744},{"$f":"'RB FORECAST'!AM41*($V37/12)","v":56647.703298339118},{"$f":"'RB FORECAST'!AN41*($V37/12)","v":56529.636587097266},{"$f":"'RB FORECAST'!AO41*($V37/12)","v":56528.600887246947},{"$f":"'RB FORECAST'!AP41*($V37/12)","v":56527.432532305458},{"$f":"'RB FORECAST'!AQ41*($V37/12)","v":56527.432532305458},{"$f":"'RB FORECAST'!AR41*($V37/12)","v":56522.314627604639},{"$f":"'RB FORECAST'!AS41*($V37/12)","v":56527.482662506089},{"$f":"'RB FORECAST'!AT41*($V37/12)","v":56527.111221202227},{"$f":"'RB FORECAST'!AU41*($V37/12)","v":56476.166266612963},{"$f":"'RB FORECAST'!AV41*($V37/12)","v":56474.967912569315},{"$f":"'RB FORECAST'!AW41*($V37/12)","v":56413.49019493581},666829.4136022426,678386.65059337404,11557.236991131445,null,574053.31687118846,-104333.33372218558]
[null,null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,null,"Total",30,2.1399999999999999E-2,{"$f":"U36","v":3.5799999999999998E-2},3.5799999999999998E-2,{"$f":"SUM(W36:W37)","v":62139.37726099998},62141.327316833311,60062.584803499965,{"$f":"SUM(Z36:Z37)","v":60080.014704600108},60099.677072103404,60099.677072103404,60185.806825571752,60098.833425713936,60105.084450263937,60962.442419148225,60982.609644679222,62017.224584409159,{"$f":"SUM(AI36:AI37)","v":62000.140090032321},{"$f":"SUM(AJ36:AJ37)","v":61960.09838295696},61830.959430830866,61829.826603533649,61828.548680812943,61828.548680812943,61822.95082140623,61828.603512200309,61828.197237304936,61772.474688734132,61771.163953609517,61703.920884409155,728974.6595799264,742005.43296664383,13030.773386717425,null,616432.40598199971,-125573.02698464412]
[null,null,"Historical 12 Months","% DEVELOPMENT",null,null,null,null,null,null,null,null,null,28,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Account","December 2020",null,null,null,null,null,null,null,null,null,null,29,null,"376","Mains",null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,30,null,null,null,"Dist - Wy - Mains - SD",33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"403 Depreciation Expense",null,null,null,null,null,null,null,null,null,null,null,31,null,null,null,"Dist - Wy - Mains - LD",34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Production",663888.18000000005,{"$f":"+C43/$C$47","v":8.3520490518709019E-3},null,null,null,{"$f":"-SUM(W158:AH158)","v":-663888.18000000005},{"$f":"-SUM(AI158:AT158)","v":-663888.18000000005},null,null,null,null,32,null,null,null,"Dist - Wy - Mains - Feeders",35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Distribution - Wyoming",2435572.96,{"$f":"+C44/$C$47","v":3.0640739576550988E-2},null,null,null,{"$f":"-SUM(W159:AH159)","v":-2623254.6469821199},{"$f":"-SUM(AI159:AT159)","v":-2963544.5272619757},null,null,null,null,33,null,null,null,"Wyoming",36,{"$f":"T49","v":2.1409999999999998E-2},1.9299999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S44)","v":1.9299999999999998E-2},{"$f":"'RB FORECAST'!V48*($V44/12)","v":87409.021154666654},{"$f":"'RB FORECAST'!W48*($V44/12)","v":87429.36927333333},{"$f":"'RB FORECAST'!X48*($V44/12)","v":87457.87757674999},{"$f":"'RB FORECAST'!Y48*($V44/12)","v":87921.416648003447},{"$f":"'RB FORECAST'!Z48*($V44/12)","v":94936.735915200741},{"$f":"'RB FORECAST'!AA48*($V44/12)","v":96801.843553007799},{"$f":"'RB FORECAST'!AB48*($V44/12)","v":97992.589733925517},{"$f":"'RB FORECAST'!AC48*($V44/12)","v":98686.902062785637},{"$f":"'RB FORECAST'!AD48*($V44/12)","v":99604.92664921761},{"$f":"'RB FORECAST'!AE48*($V44/12)","v":100689.94014551221},{"$f":"'RB FORECAST'!AF48*($V44/12)","v":100959.39063360618},{"$f":"'RB FORECAST'!AG48*($V44/12)","v":101516.13320333452},{"$f":"'RB FORECAST'!AL48*($V44/12)","v":101700.9874383889},{"$f":"'RB FORECAST'!AM48*($V44/12)","v":101869.96318908875},{"$f":"'RB FORECAST'!AN48*($V44/12)","v":105105.56407373222},{"$f":"'RB FORECAST'!AO48*($V44/12)","v":105301.7653102694},{"$f":"'RB FORECAST'!AP48*($V44/12)","v":108271.12517718488},{"$f":"'RB FORECAST'!AQ48*($V44/12)","v":109060.56548007707},{"$f":"'RB FORECAST'!AR48*($V44/12)","v":109564.57018558389},{"$f":"'RB FORECAST'!AS48*($V44/12)","v":109858.45034782568},{"$f":"'RB FORECAST'!AT48*($V44/12)","v":110247.02074069988},{"$f":"'RB FORECAST'!AU48*($V44/12)","v":110706.27218860238},{"$f":"'RB FORECAST'!AV48*($V44/12)","v":110820.32194670934},{"$f":"'RB FORECAST'!AW48*($V44/12)","v":111055.9732378038},{"$f":"SUM(W44:AH44)","v":1141406.1465493436},{"$f":"SUM(AI44:AT44)","v":1293562.5793159665},{"$f":"AV44-AU44","v":152156.43276662286},null,1137073.5360234517,-156489.04329251475]
[null,"Distribution - Utah",68357580.760000005,{"$f":"+C45/$C$47","v":0.85997293636820982},null,null,null,{"$f":"-SUM(W160:AH160)","v":-72039514.153839216},{"$f":"-SUM(AI160:AT160)","v":-81795313.027762383},null,null,null,null,34,null,null,null,"Dist - Ut - Mains - SD",37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"General",8031018.5599999996,{"$f":"+C46/$C$47","v":0.1010342750033682},null,null,null,{"$f":"-SUM(W161:AH161)","v":-16536857.706141295},{"$f":"-SUM(AI161:AT161)","v":-25741740.875897389},null,null,null,null,35,null,null,null,"Dist - Ut - Mains - LD",38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Total Depreciation Expense",{"$f":"SUM(C43:C46)","v":79488060.460000008},{"$f":"SUM(D43:D46)","v":1},null,null,null,{"$f":"SUM(H43:H46)","v":-91863514.686962634},{"$f":"SUM(I43:I46)","v":-111164486.61092176},null,null,null,null,36,null,null,null,"Dist - Ut - Mains - Feeders",39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,"Utah",40,{"$f":"T49","v":2.1409999999999998E-2},{"$f":"U44","v":1.9299999999999998E-2},{"$f":"HLOOKUP($V$9,$T$9:$U$153,S48)","v":1.9299999999999998E-2},{"$f":"'RB FORECAST'!V52*($V48/12)","v":2873179.8472859152},{"$f":"'RB FORECAST'!W52*($V48/12)","v":2910476.7033889988},{"$f":"'RB FORECAST'!X52*($V48/12)","v":2982272.0202815817},{"$f":"'RB FORECAST'!Y52*($V48/12)","v":2998078.4820985105},{"$f":"'RB FORECAST'!Z52*($V48/12)","v":3237297.5318124117},{"$f":"'RB FORECAST'!AA52*($V48/12)","v":3300896.815000643},{"$f":"'RB FORECAST'!AB52*($V48/12)","v":3341500.6933132829},{"$f":"'RB FORECAST'!AC52*($V48/12)","v":3365176.4134321362},{"$f":"'RB FORECAST'!AD52*($V48/12)","v":3396480.6151107564},{"$f":"'RB FORECAST'!AE52*($V48/12)","v":3433479.0591764455},{"$f":"'RB FORECAST'!AF52*($V48/12)","v":3442667.1926386212},{"$f":"'RB FORECAST'!AG52*($V48/12)","v":3461651.8494151756},{"$f":"'RB FORECAST'!AL52*($V48/12)","v":3467955.2908924678},{"$f":"'RB FORECAST'!AM52*($V48/12)","v":3473717.2836069148},{"$f":"'RB FORECAST'!AN52*($V48/12)","v":3584049.7345471121},{"$f":"'RB FORECAST'!AO52*($V48/12)","v":3590740.1033770218},{"$f":"'RB FORECAST'!AP52*($V48/12)","v":3691993.8622677266},{"$f":"'RB FORECAST'!AQ52*($V48/12)","v":3718913.4010472032},{"$f":"'RB FORECAST'!AR52*($V48/12)","v":3736099.7217420335},{"$f":"'RB FORECAST'!AS52*($V48/12)","v":3746120.8954710714},{"$f":"'RB FORECAST'!AT52*($V48/12)","v":3759370.9610190443},{"$f":"'RB FORECAST'!AU52*($V48/12)","v":3775031.2169193951},{"$f":"'RB FORECAST'!AV52*($V48/12)","v":3778920.2594155814},{"$f":"'RB FORECAST'!AW52*($V48/12)","v":3786955.8563388824},{"$f":"SUM(W48:AH48)","v":38743157.222954474},{"$f":"SUM(AI48:AT48)","v":44109868.586644448},{"$f":"AV48-AU48","v":5366711.363689974},null,36613102.937175371,-7496765.6494690776]
[null,null,null,null,null,null,null,{"$f":"H47-H15","v":0},{"$f":"I47+C47","v":-31676426.150921747},null,null,null,null,38,null,null,null,"Total",41,2.1409999999999998E-2,{"$f":"U44","v":1.9299999999999998E-2},1.9299999999999998E-2,{"$f":"SUM(W48,W44)","v":2960588.868440582},2997906.0726623321,3069729.8978583314,{"$f":"SUM(Z48,Z44)","v":3085999.8987465138},3332234.2677276125,3397698.6585536506,3439493.2830472086,3463863.315494922,3496085.5417599739,3534168.9993219576,3543626.5832722276,3563167.9826185103,{"$f":"SUM(AI48,AI44)","v":3569656.2783308569},{"$f":"SUM(AJ48,AJ44)","v":3575587.2467960035},3689155.2986208443,3696041.8686872912,3800264.9874449116,3827973.9665272804,3845664.2919276175,3855979.3458188972,3869617.9817597442,3885737.4891079976,3889740.5813622908,3898011.829576686,39884563.369503818,45403431.165960416,5518867.7964565977,null,37750176.473198824,-7653254.6927615926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,39,null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,40,null,"377","Compressor Station Equipment",null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,41,null,null,null,"Wyoming",44,{"$f":"T54","v":3.1800000000000002E-2},4.2699999999999995E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S52)","v":4.2699999999999995E-2},{"$f":"'RB FORECAST'!V56*($V52/12)","v":0},{"$f":"'RB FORECAST'!W56*($V52/12)","v":0},{"$f":"'RB FORECAST'!X56*($V52/12)","v":0},{"$f":"'RB FORECAST'!Y56*($V52/12)","v":0},{"$f":"'RB FORECAST'!Z56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AA56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AB56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AC56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AD56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AE56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AF56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AG56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AL56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AM56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AN56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AO56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AP56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AQ56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AR56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AS56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AT56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AU56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AV56*($V52/12)","v":0},{"$f":"'RB FORECAST'!AW56*($V52/12)","v":0},{"$f":"SUM(W52:AH52)","v":0},{"$f":"SUM(AI52:AT52)","v":0},{"$f":"AV52-AU52","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,42,null,null,null,"Utah",45,{"$f":"T54","v":3.1800000000000002E-2},{"$f":"U52","v":4.2699999999999995E-2},4.2699999999999995E-2,{"$f":"'RB FORECAST'!V57*($V53/12)","v":54039.345352416691},{"$f":"'RB FORECAST'!W57*($V53/12)","v":53910.63146875002},{"$f":"'RB FORECAST'!X57*($V53/12)","v":57515.505275666656},{"$f":"'RB FORECAST'!Y57*($V53/12)","v":57515.505275666656},{"$f":"'RB FORECAST'!Z57*($V53/12)","v":57515.505275666656},{"$f":"'RB FORECAST'!AA57*($V53/12)","v":57290.411750727857},{"$f":"'RB FORECAST'!AB57*($V53/12)","v":57290.411750727857},{"$f":"'RB FORECAST'!AC57*($V53/12)","v":57290.41175072801},{"$f":"'RB FORECAST'!AD57*($V53/12)","v":55406.56399905865},{"$f":"'RB FORECAST'!AE57*($V53/12)","v":55406.56399905865},{"$f":"'RB FORECAST'!AF57*($V53/12)","v":54937.818035480625},{"$f":"'RB FORECAST'!AG57*($V53/12)","v":53892.120342666691},{"$f":"'RB FORECAST'!AL57*($V53/12)","v":53892.120342666691},{"$f":"'RB FORECAST'!AM57*($V53/12)","v":53892.120342666691},{"$f":"'RB FORECAST'!AN57*($V53/12)","v":53800.161460573763},{"$f":"'RB FORECAST'!AO57*($V53/12)","v":53800.161460573763},{"$f":"'RB FORECAST'!AP57*($V53/12)","v":53800.161460573763},{"$f":"'RB FORECAST'!AQ57*($V53/12)","v":53802.825013510883},{"$f":"'RB FORECAST'!AR57*($V53/12)","v":53802.825013510883},{"$f":"'RB FORECAST'!AS57*($V53/12)","v":53802.825013510883},{"$f":"'RB FORECAST'!AT57*($V53/12)","v":53825.116761856043},{"$f":"'RB FORECAST'!AU57*($V53/12)","v":53825.116761856043},{"$f":"'RB FORECAST'!AV57*($V53/12)","v":53830.663477108712},{"$f":"'RB FORECAST'!AW57*($V53/12)","v":53843.037316657399},672010.79427661514,645917.13442506548,-26093.659851549659,null,644730.12892611464,-1187.0054989508353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,43,null,null,null,"Total",46,3.1800000000000002E-2,{"$f":"U52","v":4.2699999999999995E-2},4.2699999999999995E-2,{"$f":"SUM(W52:W53)","v":54039.345352416691},53910.63146875002,57515.505275666656,{"$f":"SUM(Z52:Z53)","v":57515.505275666656},57515.505275666656,57290.411750727857,57290.411750727857,57290.41175072801,55406.56399905865,55406.56399905865,54937.818035480625,53892.120342666691,{"$f":"SUM(AI52:AI53)","v":53892.120342666691},{"$f":"SUM(AJ52:AJ53)","v":53892.120342666691},53800.161460573763,53800.161460573763,53800.161460573763,53802.825013510883,53802.825013510883,53802.825013510883,53825.116761856043,53825.116761856043,53830.663477108712,53843.037316657399,672010.79427661514,645917.13442506548,-26093.659851549659,null,644730.12892611464,-1187.0054989508353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,44,null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,45,null,"378","Measuring & Regulation Station Equip",null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,46,null,null,null,"Wyoming",49,{"$f":"T59","v":3.39E-2},3.4799999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S57)","v":3.4799999999999998E-2},{"$f":"'RB FORECAST'!V61*($V57/12)","v":23425.503651999999},{"$f":"'RB FORECAST'!W61*($V57/12)","v":24135.527239999996},{"$f":"'RB FORECAST'!X61*($V57/12)","v":24135.527239999996},{"$f":"'RB FORECAST'!Y61*($V57/12)","v":24135.592334051311},{"$f":"'RB FORECAST'!Z61*($V57/12)","v":24673.945657257165},{"$f":"'RB FORECAST'!AA61*($V57/12)","v":24710.3535899864},{"$f":"'RB FORECAST'!AB61*($V57/12)","v":24773.396701817823},{"$f":"'RB FORECAST'!AC61*($V57/12)","v":25409.267982158337},{"$f":"'RB FORECAST'!AD61*($V57/12)","v":25501.705376665181},{"$f":"'RB FORECAST'!AE61*($V57/12)","v":26029.427057734581},{"$f":"'RB FORECAST'!AF61*($V57/12)","v":26278.801860246815},{"$f":"'RB FORECAST'!AG61*($V57/12)","v":27498.084311189337},{"$f":"'RB FORECAST'!AL61*($V57/12)","v":27799.115991989696},{"$f":"'RB FORECAST'!AM61*($V57/12)","v":27956.233077665289},{"$f":"'RB FORECAST'!AN61*($V57/12)","v":28436.195551007506},{"$f":"'RB FORECAST'!AO61*($V57/12)","v":28436.260143841901},{"$f":"'RB FORECAST'!AP61*($V57/12)","v":28970.468206652196},{"$f":"'RB FORECAST'!AQ61*($V57/12)","v":29006.595802370182},{"$f":"'RB FORECAST'!AR61*($V57/12)","v":29069.153489289332},{"$f":"'RB FORECAST'!AS61*($V57/12)","v":29700.128631867803},{"$f":"'RB FORECAST'!AT61*($V57/12)","v":29791.854268772346},{"$f":"'RB FORECAST'!AU61*($V57/12)","v":30315.51255190192},{"$f":"'RB FORECAST'!AV61*($V57/12)","v":30562.967196317335},{"$f":"'RB FORECAST'!AW61*($V57/12)","v":31772.861308715215},{"$f":"SUM(W57:AH57)","v":300707.13300310692},{"$f":"SUM(AI57:AT57)","v":351817.34622039075},{"$f":"AV57-AU57","v":51110.213217283832},null,352903.40864401357,1086.0624236228177]
[null,null,null,null,null,null,null,null,null,null,null,null,null,47,null,null,null,"Utah",50,{"$f":"T59","v":3.39E-2},{"$f":"U57","v":3.4799999999999998E-2},3.4799999999999998E-2,{"$f":"'RB FORECAST'!V62*($V58/12)","v":345159.73889799998},{"$f":"'RB FORECAST'!W62*($V58/12)","v":346270.23824699997},{"$f":"'RB FORECAST'!X62*($V58/12)","v":345459.72710700001},{"$f":"'RB FORECAST'!Y62*($V58/12)","v":345460.65881953231},{"$f":"'RB FORECAST'!Z62*($V58/12)","v":353166.28672119323},{"$f":"'RB FORECAST'!AA62*($V58/12)","v":353687.40541812923},{"$f":"'RB FORECAST'!AB62*($V58/12)","v":354589.76218012132},{"$f":"'RB FORECAST'!AC62*($V58/12)","v":363691.19662558706},{"$f":"'RB FORECAST'!AD62*($V58/12)","v":365014.28340812452},{"$f":"'RB FORECAST'!AE62*($V58/12)","v":372567.7371246253},{"$f":"'RB FORECAST'!AF62*($V58/12)","v":376137.12056367699},{"$f":"'RB FORECAST'!AG62*($V58/12)","v":393589.11067686084},{"$f":"'RB FORECAST'!AL62*($V58/12)","v":397897.87597814261},{"$f":"'RB FORECAST'!AM62*($V58/12)","v":400146.74442015385},{"$f":"'RB FORECAST'!AN62*($V58/12)","v":407016.60491309583},{"$f":"'RB FORECAST'!AO62*($V58/12)","v":407017.52945154579},{"$f":"'RB FORECAST'!AP62*($V58/12)","v":414663.82487992797},{"$f":"'RB FORECAST'!AQ62*($V58/12)","v":415180.93102116371},{"$f":"'RB FORECAST'!AR62*($V58/12)","v":416076.33973698068},{"$f":"'RB FORECAST'!AS62*($V58/12)","v":425107.69415484503},{"$f":"'RB FORECAST'!AT62*($V58/12)","v":426420.59331709088},{"$f":"'RB FORECAST'!AU62*($V58/12)","v":433915.88628452399},{"$f":"'RB FORECAST'!AV62*($V58/12)","v":437457.78587018681},{"$f":"'RB FORECAST'!AW62*($V58/12)","v":454775.39761080098},4314793.2657898506,5035677.2076384593,720883.94184860867,null,4630238.9003285076,-405438.30730995163]
[null,null,null,null,null,null,null,null,null,null,null,null,null,48,null,null,null,"Total",51,3.39E-2,{"$f":"U57","v":3.4799999999999998E-2},3.4799999999999998E-2,{"$f":"SUM(W57:W58)","v":368585.24254999997},370405.765487,369595.25434700004,{"$f":"SUM(Z57:Z58)","v":369596.25115358364},377840.2323784504,378397.75900811562,379363.15888193913,389100.46460774541,390515.98878478969,398597.16418235988,402415.9224239238,421087.19498805021,{"$f":"SUM(AI57:AI58)","v":425696.99197013228},{"$f":"SUM(AJ57:AJ58)","v":428102.97749781911},435452.80046410335,435453.7895953877,443634.29308658018,444187.52682353387,445145.49322627002,454807.82278671284,456212.44758586324,464231.39883642591,468020.75306650414,486548.25891951617,4615500.3987929579,5387494.5538588492,771994.15506589133,null,4983142.3089725217,-404352.24488632753]
[null,null,null,null,null,null,null,null,null,null,null,null,null,49,null,null,null,null,52,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,"380","Services",null,53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,"Wyoming",54,{"$f":"T64","v":3.4090000000000002E-2},3.0499999999999999E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S62)","v":3.0499999999999999E-2},{"$f":"'RB FORECAST'!V66*($V62/12)","v":54243.603704999994},{"$f":"'RB FORECAST'!W66*($V62/12)","v":54243.603704999994},{"$f":"'RB FORECAST'!X66*($V62/12)","v":54243.603704999994},{"$f":"'RB FORECAST'!Y66*($V62/12)","v":55528.970956716148},{"$f":"'RB FORECAST'!Z66*($V62/12)","v":57095.367431121456},{"$f":"'RB FORECAST'!AA66*($V62/12)","v":57095.367431121456},{"$f":"'RB FORECAST'!AB66*($V62/12)","v":57095.367431121456},{"$f":"'RB FORECAST'!AC66*($V62/12)","v":57095.367431121456},{"$f":"'RB FORECAST'!AD66*($V62/12)","v":57095.367431121456},{"$f":"'RB FORECAST'!AE66*($V62/12)","v":57095.367431121456},{"$f":"'RB FORECAST'!AF66*($V62/12)","v":57095.367431121456},{"$f":"'RB FORECAST'!AG66*($V62/12)","v":60794.279144591732},{"$f":"'RB FORECAST'!AL66*($V62/12)","v":60917.692586113648},{"$f":"'RB FORECAST'!AM66*($V62/12)","v":62007.470575918276},{"$f":"'RB FORECAST'!AN66*($V62/12)","v":62007.470575918276},{"$f":"'RB FORECAST'!AO66*($V62/12)","v":62239.596225314803},{"$f":"'RB FORECAST'!AP66*($V62/12)","v":62522.473199462307},{"$f":"'RB FORECAST'!AQ66*($V62/12)","v":62522.473199462307},{"$f":"'RB FORECAST'!AR66*($V62/12)","v":62522.473199462307},{"$f":"'RB FORECAST'!AS66*($V62/12)","v":62522.473199462307},{"$f":"'RB FORECAST'!AT66*($V62/12)","v":62522.473199462307},{"$f":"'RB FORECAST'!AU66*($V62/12)","v":62522.473199462307},{"$f":"'RB FORECAST'!AV66*($V62/12)","v":62522.473199462307},{"$f":"'RB FORECAST'!AW66*($V62/12)","v":63190.463054037587},{"$f":"SUM(W62:AH62)","v":678721.63323415816},{"$f":"SUM(AI62:AT62)","v":748020.00541353854},{"$f":"AV62-AU62","v":69298.372179380385},null,637029.27523776342,-110990.73017577513]
[null,null,null,null,null,null,null,null,null,null,null,null,null,52,null,null,null,"Utah",55,{"$f":"T64","v":3.4090000000000002E-2},{"$f":"U62","v":3.0499999999999999E-2},3.0499999999999999E-2,{"$f":"'RB FORECAST'!V67*($V63/12)","v":1068246.2492441665},{"$f":"'RB FORECAST'!W67*($V63/12)","v":1068246.2492441665},{"$f":"'RB FORECAST'!X67*($V63/12)","v":1068131.0143729167},{"$f":"'RB FORECAST'!Y67*($V63/12)","v":1093441.6599171169},{"$f":"'RB FORECAST'!Z67*($V63/12)","v":1124286.1566105117},{"$f":"'RB FORECAST'!AA67*($V63/12)","v":1124286.1566105117},{"$f":"'RB FORECAST'!AB67*($V63/12)","v":1124286.1566105117},{"$f":"'RB FORECAST'!AC67*($V63/12)","v":1124286.1566105117},{"$f":"'RB FORECAST'!AD67*($V63/12)","v":1124286.1566105117},{"$f":"'RB FORECAST'!AE67*($V63/12)","v":1124286.1566105117},{"$f":"'RB FORECAST'!AF67*($V63/12)","v":1124286.1566105117},{"$f":"'RB FORECAST'!AG67*($V63/12)","v":1197122.8055557346},{"$f":"'RB FORECAST'!AL67*($V63/12)","v":1199552.9856226225},{"$f":"'RB FORECAST'!AM67*($V63/12)","v":1221012.2101244044},{"$f":"'RB FORECAST'!AN67*($V63/12)","v":1221012.2101244044},{"$f":"'RB FORECAST'!AO67*($V63/12)","v":1225583.0827880329},{"$f":"'RB FORECAST'!AP67*($V63/12)","v":1231153.3186997571},{"$f":"'RB FORECAST'!AQ67*($V63/12)","v":1231153.3186997571},{"$f":"'RB FORECAST'!AR67*($V63/12)","v":1231153.3186997571},{"$f":"'RB FORECAST'!AS67*($V63/12)","v":1231153.3186997571},{"$f":"'RB FORECAST'!AT67*($V63/12)","v":1231153.3186997571},{"$f":"'RB FORECAST'!AU67*($V63/12)","v":1231153.3186997571},{"$f":"'RB FORECAST'!AV67*($V63/12)","v":1231153.3186997571},{"$f":"'RB FORECAST'!AW67*($V63/12)","v":1244306.955851865},13365191.074607681,14729540.675409626,1364349.6008019447,null,12949835.236260355,-1779705.4391492717]
[null,null,null,null,null,null,null,null,null,null,null,null,null,53,null,null,null,"Total",56,3.4090000000000002E-2,{"$f":"U62","v":3.0499999999999999E-2},3.0499999999999999E-2,{"$f":"SUM(W62:W63)","v":1122489.8529491664},1122489.8529491664,1122374.6180779166,{"$f":"SUM(Z62:Z63)","v":1148970.6308738331},1181381.5240416331,1181381.5240416331,1181381.5240416331,1181381.5240416331,1181381.5240416331,1181381.5240416331,1181381.5240416331,1257917.0847003262,{"$f":"SUM(AI62:AI63)","v":1260470.6782087362},{"$f":"SUM(AJ62:AJ63)","v":1283019.6807003226},1283019.6807003226,1287822.6790133477,1293675.7918992194,1293675.7918992194,1293675.7918992194,1293675.7918992194,1293675.7918992194,1293675.7918992194,1293675.7918992194,1307497.4189059027,14043912.707841842,15477560.680823166,1433647.9729813244,null,13586864.511498118,-1890696.1693250481]
[null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,null,null,null,57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,"381...2","Meters & Meter Installation",null,58,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,56,null,null,null,"Wyoming",59,{"$f":"T69","v":3.7100000000000001E-2},3.5312965663660524E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S67)","v":3.5312965663660524E-2},{"$f":"'RB FORECAST'!V71*($V67/12)","v":30684.534392661488},{"$f":"'RB FORECAST'!W71*($V67/12)","v":30678.50826449845},{"$f":"'RB FORECAST'!X71*($V67/12)","v":30669.426887973674},{"$f":"'RB FORECAST'!Y71*($V67/12)","v":30694.8719503098},{"$f":"'RB FORECAST'!Z71*($V67/12)","v":30708.484504550612},{"$f":"'RB FORECAST'!AA71*($V67/12)","v":34836.064273298427},{"$f":"'RB FORECAST'!AB71*($V67/12)","v":34864.356096454285},{"$f":"'RB FORECAST'!AC71*($V67/12)","v":34892.822998779979},{"$f":"'RB FORECAST'!AD71*($V67/12)","v":37184.809102666484},{"$f":"'RB FORECAST'!AE71*($V67/12)","v":37184.809102666484},{"$f":"'RB FORECAST'!AF71*($V67/12)","v":37232.011423077056},{"$f":"'RB FORECAST'!AG71*($V67/12)","v":39276.378054614965},{"$f":"'RB FORECAST'!AL71*($V67/12)","v":39268.999895687404},{"$f":"'RB FORECAST'!AM71*($V67/12)","v":39257.651877892175},{"$f":"'RB FORECAST'!AN71*($V67/12)","v":39252.794261509938},{"$f":"'RB FORECAST'!AO71*($V67/12)","v":39259.247983457062},{"$f":"'RB FORECAST'!AP71*($V67/12)","v":39262.700584158127},{"$f":"'RB FORECAST'!AQ71*($V67/12)","v":40309.593367919464},{"$f":"'RB FORECAST'!AR71*($V67/12)","v":40316.7691239704},{"$f":"'RB FORECAST'!AS71*($V67/12)","v":40323.989285975862},{"$f":"'RB FORECAST'!AT71*($V67/12)","v":40905.313899205074},{"$f":"'RB FORECAST'!AU71*($V67/12)","v":40905.313899205074},{"$f":"'RB FORECAST'!AV71*($V67/12)","v":40917.285992146506},{"$f":"'RB FORECAST'!AW71*($V67/12)","v":41435.805995109113},{"$f":"SUM(W67:AH67)","v":408907.07705155178},{"$f":"SUM(AI67:AT67)","v":481415.46616623621},{"$f":"AV67-AU67","v":72508.389114684425},null,394594.16365340631,-86821.30251282989]
[null,null,null,null,null,null,null,null,null,null,null,null,null,57,null,null,null,"Utah",60,{"$f":"T69","v":3.7100000000000001E-2},{"$f":"U67","v":3.5312965663660524E-2},3.5312965663660524E-2,{"$f":"'RB FORECAST'!V72*($V68/12)","v":1018519.4405611408},{"$f":"'RB FORECAST'!W72*($V68/12)","v":1018371.1995563221},{"$f":"'RB FORECAST'!X72*($V68/12)","v":1018312.3561491179},{"$f":"'RB FORECAST'!Y72*($V68/12)","v":1019157.204716863},{"$f":"'RB FORECAST'!Z72*($V68/12)","v":1019609.1803026085},{"$f":"'RB FORECAST'!AA72*($V68/12)","v":1156656.5889437918},{"$f":"'RB FORECAST'!AB72*($V68/12)","v":1157595.9580817556},{"$f":"'RB FORECAST'!AC72*($V68/12)","v":1158541.1403469939},{"$f":"'RB FORECAST'!AD72*($V68/12)","v":1234641.609333094},{"$f":"'RB FORECAST'!AE72*($V68/12)","v":1234641.609333094},{"$f":"'RB FORECAST'!AF72*($V68/12)","v":1236208.8608597878},{"$f":"'RB FORECAST'!AG72*($V68/12)","v":1304087.6578454056},{"$f":"'RB FORECAST'!AL72*($V68/12)","v":1303842.6819471272},{"$f":"'RB FORECAST'!AM72*($V68/12)","v":1303465.8954235024},{"$f":"'RB FORECAST'!AN72*($V68/12)","v":1303304.6087192697},{"$f":"'RB FORECAST'!AO72*($V68/12)","v":1303518.8906758877},{"$f":"'RB FORECAST'!AP72*($V68/12)","v":1303633.5268563284},{"$f":"'RB FORECAST'!AQ72*($V68/12)","v":1338393.350088811},{"$f":"'RB FORECAST'!AR72*($V68/12)","v":1338631.6056348984},{"$f":"'RB FORECAST'!AS72*($V68/12)","v":1338871.3355851977},{"$f":"'RB FORECAST'!AT72*($V68/12)","v":1358172.9690570983},{"$f":"'RB FORECAST'!AU72*($V68/12)","v":1358172.9690570983},{"$f":"'RB FORECAST'!AV72*($V68/12)","v":1358570.4766536944},{"$f":"'RB FORECAST'!AW72*($V68/12)","v":1375786.8181215667},13576342.806029975,15984365.127820481,2408022.3217905052,null,14034629.455123523,-1949735.6726969574]
[null,null,null,null,null,null,null,null,null,null,null,null,null,58,null,null,null,"Total",61,3.7100000000000001E-2,{"$f":"U67","v":3.5312965663660524E-2},3.5312965663660524E-2,{"$f":"SUM(W67:W68)","v":1049203.9749538023},1049049.7078208206,1048981.7830370916,{"$f":"SUM(Z67:Z68)","v":1049852.0766671728},1050317.6648071592,1191492.6532170903,1192460.3141782098,1193433.963345774,1271826.4184357605,1271826.4184357605,1273440.8722828648,1343364.0359000205,{"$f":"SUM(AI67:AI68)","v":1343111.6818428147},{"$f":"SUM(AJ67:AJ68)","v":1342723.5473013946},1342557.4029807798,1342778.1386593448,1342896.2274404864,1378702.9434567306,1378948.3747588687,1379195.3248711736,1399078.2829563033,1399078.2829563033,1399487.7626458409,1417222.6241166757,13985249.883081526,16465780.593986718,2480530.7109051924,null,14429223.618776929,-2036556.9752097894]
[null,null,null,null,null,null,null,null,null,null,null,null,null,59,null,null,null,null,62,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,60,null,"383...4","House Regulators & Reg Installations",null,63,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,61,null,null,null,"Wyoming",64,{"$f":"T74","v":3.1019999999999999E-2},2.2451188654973565E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S72)","v":2.2451188654973565E-2},{"$f":"'RB FORECAST'!V76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!W76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!X76*($V72/12)","v":823.30804431828039},{"$f":"'RB FORECAST'!Y76*($V72/12)","v":823.38618084467714},{"$f":"'RB FORECAST'!Z76*($V72/12)","v":823.46431737107366},{"$f":"'RB FORECAST'!AA76*($V72/12)","v":823.5424538974703},{"$f":"'RB FORECAST'!AB76*($V72/12)","v":823.62059042386693},{"$f":"'RB FORECAST'!AC76*($V72/12)","v":823.69872695026356},{"$f":"'RB FORECAST'!AD76*($V72/12)","v":823.7768634766602},{"$f":"'RB FORECAST'!AE76*($V72/12)","v":823.85500000305683},{"$f":"'RB FORECAST'!AF76*($V72/12)","v":823.93313652945346},{"$f":"'RB FORECAST'!AG76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AL76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AM76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AN76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AO76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AP76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AQ76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AR76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AS76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AT76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AU76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AV76*($V72/12)","v":824.01127305585021},{"$f":"'RB FORECAST'!AW76*($V72/12)","v":824.01127305585021},{"$f":"SUM(W72:AH72)","v":9883.2126755072131},{"$f":"SUM(AI72:AT72)","v":9888.1352766702021},{"$f":"AV72-AU72","v":4.9226011629889399},null,9879.696531819367,-8.4387448508350644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,null,"Utah",65,{"$f":"T74","v":3.1019999999999999E-2},{"$f":"U72","v":2.2451188654973565E-2},2.2451188654973565E-2,{"$f":"'RB FORECAST'!V77*($V73/12)","v":26582.775289015055},{"$f":"'RB FORECAST'!W77*($V73/12)","v":26619.473945862504},{"$f":"'RB FORECAST'!X77*($V73/12)","v":26619.473945862504},{"$f":"'RB FORECAST'!Y77*($V73/12)","v":26622.000282442099},{"$f":"'RB FORECAST'!Z77*($V73/12)","v":26624.52661902169},{"$f":"'RB FORECAST'!AA77*($V73/12)","v":26627.052955601284},{"$f":"'RB FORECAST'!AB77*($V73/12)","v":26629.579292180879},{"$f":"'RB FORECAST'!AC77*($V73/12)","v":26632.105628760473},{"$f":"'RB FORECAST'!AD77*($V73/12)","v":26634.631965340068},{"$f":"'RB FORECAST'!AE77*($V73/12)","v":26637.158301919666},{"$f":"'RB FORECAST'!AF77*($V73/12)","v":26639.68463849926},{"$f":"'RB FORECAST'!AG77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AL77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AM77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AN77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AO77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AP77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AQ77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AR77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AS77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AT77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AU77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AV77*($V73/12)","v":26642.210975078859},{"$f":"'RB FORECAST'!AW77*($V73/12)","v":26642.210975078859},319510.67383958434,319706.53170094633,195.85786136199022,null,318993.30346818059,-713.22823276574491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,63,null,null,null,"Total",66,3.1019999999999999E-2,{"$f":"U72","v":2.2451188654973565E-2},2.2451188654973565E-2,{"$f":"SUM(W72:W73)","v":27406.083333333336},27442.781990180785,27442.781990180785,{"$f":"SUM(Z72:Z73)","v":27445.386463286777},27447.990936392762,27450.595409498754,27453.199882604746,27455.804355710738,27458.40882881673,27461.013301922721,27463.617775028713,27466.222248134709,{"$f":"SUM(AI72:AI73)","v":27466.222248134709},{"$f":"SUM(AJ72:AJ73)","v":27466.222248134709},27466.222248134709,27466.222248134709,27466.222248134709,27466.222248134709,27466.222248134709,27466.222248134709,27466.222248134709,27466.222248134709,27466.222248134709,27466.222248134709,329393.88651509152,329594.66697761649,200.78046252497006,null,328873,-721.66697761649266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,64,null,null,null,null,67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,"387","Other Equipment",null,68,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY76-AV76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,66,null,null,null,"Wyoming",69,{"$f":"T79","v":8.6139999999999994E-2},0.121,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S77)","v":0.121},{"$f":"'RB FORECAST'!V81*($V77/12)","v":2041.7619658333333},{"$f":"'RB FORECAST'!W81*($V77/12)","v":2041.7619658333333},{"$f":"'RB FORECAST'!X81*($V77/12)","v":2041.7619658333333},{"$f":"'RB FORECAST'!Y81*($V77/12)","v":1940.2843773454404},{"$f":"'RB FORECAST'!Z81*($V77/12)","v":1838.8067888575472},{"$f":"'RB FORECAST'!AA81*($V77/12)","v":1737.3292003696538},{"$f":"'RB FORECAST'!AB81*($V77/12)","v":1635.8516118817606},{"$f":"'RB FORECAST'!AC81*($V77/12)","v":1534.3740233938674},{"$f":"'RB FORECAST'!AD81*($V77/12)","v":1432.896434905974},{"$f":"'RB FORECAST'!AE81*($V77/12)","v":1331.4188464180809},{"$f":"'RB FORECAST'!AF81*($V77/12)","v":1229.9412579301877},{"$f":"'RB FORECAST'!AG81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AL81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AM81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AN81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AO81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AP81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AQ81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AR81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AS81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AT81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AU81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AV81*($V77/12)","v":1128.4636694422945},{"$f":"'RB FORECAST'!AW81*($V77/12)","v":1128.4636694422945},{"$f":"SUM(W77:AH77)","v":19934.652108044807},{"$f":"SUM(AI77:AT77)","v":13541.564033307537},{"$f":"AV77-AU77","v":-6393.0880747372703},null,28613.371014682361,15071.806981374824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,67,null,null,null,"Utah",70,{"$f":"T79","v":8.6139999999999994E-2},{"$f":"U77","v":0.121},0.121,{"$f":"'RB FORECAST'!V82*($V78/12)","v":30946.397450833338},{"$f":"'RB FORECAST'!W82*($V78/12)","v":30946.397450833338},{"$f":"'RB FORECAST'!X82*($V78/12)","v":30946.397450833338},{"$f":"'RB FORECAST'!Y82*($V78/12)","v":29408.330899369921},{"$f":"'RB FORECAST'!Z82*($V78/12)","v":27870.264347906497},{"$f":"'RB FORECAST'!AA82*($V78/12)","v":26332.197796443077},{"$f":"'RB FORECAST'!AB82*($V78/12)","v":24794.131244979657},{"$f":"'RB FORECAST'!AC82*($V78/12)","v":23256.064693516233},{"$f":"'RB FORECAST'!AD82*($V78/12)","v":21717.998142052809},{"$f":"'RB FORECAST'!AE82*($V78/12)","v":20179.931590589385},{"$f":"'RB FORECAST'!AF82*($V78/12)","v":18641.865039125965},{"$f":"'RB FORECAST'!AG82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AL82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AM82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AN82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AO82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AP82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AQ82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AR82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AS82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AT82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AU82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AV82*($V78/12)","v":17103.798487662545},{"$f":"'RB FORECAST'!AW82*($V78/12)","v":17103.798487662545},302143.77459414612,205245.58185195053,-96898.192742195592,null,255876.8933953176,50631.311543367076]
[null,null,null,null,null,null,null,null,null,null,null,null,null,68,null,null,null,"Total",71,8.6139999999999994E-2,{"$f":"U77","v":0.121},0.121,{"$f":"SUM(W77:W78)","v":32988.159416666669},32988.159416666669,32988.159416666669,{"$f":"SUM(Z77:Z78)","v":31348.615276715362},29709.071136764043,28069.526996812732,26429.982856861418,24790.438716910099,23150.894576958784,21511.350437007466,19871.806297056151,18232.26215710484,{"$f":"SUM(AI77:AI78)","v":18232.26215710484},{"$f":"SUM(AJ77:AJ78)","v":18232.26215710484},18232.26215710484,18232.26215710484,18232.26215710484,18232.26215710484,18232.26215710484,18232.26215710484,18232.26215710484,18232.26215710484,18232.26215710484,18232.26215710484,322078.42670219095,218787.14588525813,-103291.28081693282,null,284490.26441,65703.118524741876]
[null,null,null,null,null,null,null,null,null,null,null,null,null,69,null,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,70,null,"388","Other Equipment",null,73,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,71,null,null,null,"Wyoming",74,null,null,null,{"$f":"'RB FORECAST'!V86*($T82/12)","v":0},{"$f":"'RB FORECAST'!W86*($T82/12)","v":0},{"$f":"'RB FORECAST'!X86*($T82/12)","v":0},{"$f":"'RB FORECAST'!Y86*($T82/12)","v":0},{"$f":"'RB FORECAST'!Z86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AA86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AB86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AC86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AD86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AE86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AF86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AG86*($T82/12)","v":0},{"$f":"'RB FORECAST'!AL86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AM86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AN86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AO86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AP86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AQ86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AR86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AS86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AT86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AU86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AV86*($V82/12)","v":0},{"$f":"'RB FORECAST'!AW86*($V82/12)","v":0},{"$f":"SUM(W82:AH82)","v":0},{"$f":"SUM(AI82:AT82)","v":0},{"$f":"AV82-AU82","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,null,null,"Utah",75,null,null,null,{"$f":"'RB FORECAST'!V87*($T83/12)","v":0},{"$f":"'RB FORECAST'!W87*($T83/12)","v":0},{"$f":"'RB FORECAST'!X87*($T83/12)","v":0},{"$f":"'RB FORECAST'!Y87*($T83/12)","v":0},{"$f":"'RB FORECAST'!Z87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AA87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AB87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AC87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AD87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AE87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AF87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AG87*($T83/12)","v":0},{"$f":"'RB FORECAST'!AL87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AM87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AN87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AO87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AP87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AQ87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AR87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AS87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AT87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AU87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AV87*($V83/12)","v":0},{"$f":"'RB FORECAST'!AW87*($V83/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,73,null,null,null,"Total",76,null,null,null,{"$f":"SUM(W82:W83)","v":0},0,0,{"$f":"SUM(Z82:Z83)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI82:AI83)","v":0},{"$f":"SUM(AJ82:AJ83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Reserve Variance (Distribution)",null,null,78,-6056221,null,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S86)","v":0},{"$f":"$V$86/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$86/12","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(W86:AH86)","v":0},{"$f":"SUM(AI86:AT86)","v":0},{"$f":"AV86-AU86","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,null,null,null,79,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,75,null,null,"Total Distribution Plant",null,80,null,null,null,{"$f":"SUM(W86,W84,W79,W74,W69,W64,W59,W54,W49,W38,W33)","v":5683951.0189797804},5722845.4660498751,5795358.5153701035,{"$f":"SUM(Z86,Z84,Z79,Z74,Z69,Z64,Z59,Z54,Z49,Z38,Z33)","v":5837476.3097251216},6123213.8639395311,6328669.7812694861,6370846.656684611,6404203.7309589917,6512747.7105855392,6558132.7618471328,6571034.7103875475,6754288.2750236178,{"$f":"SUM(AI86,AI84,AI79,AI74,AI69,AI64,AI59,AI54,AI49,AI38,AI33)","v":6767670.5226748744},{"$f":"SUM(AJ86,AJ84,AJ79,AJ74,AJ69,AJ64,AJ59,AJ54,AJ49,AJ38,AJ33)","v":6798128.3029107992},6918913.9402515581,6930824.1006135838,7049197.6466066884,7113269.7954929387,7132157.9207387427,7152387.9069935651,7187336.1414484298,7211418.8774986742,7219625.4840931632,7277926.9157013362,{"$f":"SUM(W88:AH88)","v":74662768.800821349},{"$f":"SUM(AI88:AT88)","v":84758857.555024356},{"$f":"AV88-AU88","v":10096088.754203007},null,72693029.244714513,-12065828.310309842]
[null,null,null,null,null,null,null,null,null,null,null,null,null,76,null,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,77,"General Plant",null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,78,null,"389","Land & Land Rights",null,83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,79,null,null,null,"Distribution - Wyoming",84,0,0,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S92)","v":0},{"$f":"'RB FORECAST'!V94*($T92/12)","v":0},{"$f":"'RB FORECAST'!W94*($T92/12)","v":0},{"$f":"'RB FORECAST'!X94*($T92/12)","v":0},{"$f":"'RB FORECAST'!Y94*($T92/12)","v":0},{"$f":"'RB FORECAST'!Z94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AA94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AB94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AC94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AD94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AE94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AF94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AG94*($T92/12)","v":0},{"$f":"'RB FORECAST'!AL94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AM94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AN94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AO94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AP94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AQ94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AR94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AS94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AT94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AU94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AV94*($V92/12)","v":0},{"$f":"'RB FORECAST'!AW94*($V92/12)","v":0},{"$f":"SUM(W92:AH92)","v":0},{"$f":"SUM(AI92:AT92)","v":0},{"$f":"AV92-AU92","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,80,null,null,null,"Distribution - Utah",85,0,0,0,{"$f":"'RB FORECAST'!V95*($T93/12)","v":0},{"$f":"'RB FORECAST'!W95*($T93/12)","v":0},{"$f":"'RB FORECAST'!X95*($T93/12)","v":0},{"$f":"'RB FORECAST'!Y95*($T93/12)","v":0},{"$f":"'RB FORECAST'!Z95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AA95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AB95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AC95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AD95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AE95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AF95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AG95*($T93/12)","v":0},{"$f":"'RB FORECAST'!AL95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AM95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AN95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AO95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AP95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AQ95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AR95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AS95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AT95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AU95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AV95*($V93/12)","v":0},{"$f":"'RB FORECAST'!AW95*($V93/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,81,null,null,null,"Total",86,0,0,0,{"$f":"SUM(W92:W93)","v":0},0,0,{"$f":"SUM(Z92:Z93)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI92:AI93)","v":0},{"$f":"SUM(AJ92:AJ93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,82,null,null,null,null,87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,83,null,"390","Structures & Improvements",null,88,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,84,null,null,null,"Distribution - Wyoming",89,{"$f":"T100","v":2.129E-2},1.9599999999999999E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S97)","v":1.9599999999999999E-2},{"$f":"'RB FORECAST'!V99*($V97/12)","v":9652.1026793333331},{"$f":"'RB FORECAST'!W99*($V97/12)","v":9652.1026793333331},{"$f":"'RB FORECAST'!X99*($V97/12)","v":9652.1026793333331},{"$f":"'RB FORECAST'!Y99*($V97/12)","v":9652.1026793333331},{"$f":"'RB FORECAST'!Z99*($V97/12)","v":9637.3757263141797},{"$f":"'RB FORECAST'!AA99*($V97/12)","v":9637.3757263141797},{"$f":"'RB FORECAST'!AB99*($V97/12)","v":9637.3757263141797},{"$f":"'RB FORECAST'!AC99*($V97/12)","v":9779.5642303139557},{"$f":"'RB FORECAST'!AD99*($V97/12)","v":9779.5642303139557},{"$f":"'RB FORECAST'!AE99*($V97/12)","v":9779.5642303139557},{"$f":"'RB FORECAST'!AF99*($V97/12)","v":9678.0371123361565},{"$f":"'RB FORECAST'!AG99*($V97/12)","v":9678.0371123361565},{"$f":"'RB FORECAST'!AL99*($V97/12)","v":9821.6192685909718},{"$f":"'RB FORECAST'!AM99*($V97/12)","v":9821.6192685909718},{"$f":"'RB FORECAST'!AN99*($V97/12)","v":9821.6192685909718},{"$f":"'RB FORECAST'!AO99*($V97/12)","v":9821.6192685909718},{"$f":"'RB FORECAST'!AP99*($V97/12)","v":9836.7901698919304},{"$f":"'RB FORECAST'!AQ99*($V97/12)","v":9836.7901698919304},{"$f":"'RB FORECAST'!AR99*($V97/12)","v":9836.7901698919304},{"$f":"'RB FORECAST'!AS99*($V97/12)","v":9690.3153520863762},{"$f":"'RB FORECAST'!AT99*($V97/12)","v":9690.3153520863762},{"$f":"'RB FORECAST'!AU99*($V97/12)","v":9690.3153520863762},{"$f":"'RB FORECAST'!AV99*($V97/12)","v":9794.9030345627652},{"$f":"'RB FORECAST'!AW99*($V97/12)","v":9794.9030345627652},{"$f":"SUM(W97:AH97)","v":116215.30481189006},{"$f":"SUM(AI97:AT97)","v":117457.59970942432},{"$f":"AV97-AU97","v":1242.2948975342588},null,66347.96078486988,-51109.638924554441]
[null,null,null,null,null,null,null,null,null,null,null,null,null,85,null,null,null,"Distribution - Utah",90,{"$f":"T100","v":2.129E-2},1.9599999999999999E-2,1.9599999999999999E-2,{"$f":"'RB FORECAST'!V100*($V98/12)","v":67161.109479333318},{"$f":"'RB FORECAST'!W100*($V98/12)","v":67161.109479333318},{"$f":"'RB FORECAST'!X100*($V98/12)","v":67161.109479333318},{"$f":"'RB FORECAST'!Y100*($V98/12)","v":67161.109479333318},{"$f":"'RB FORECAST'!Z100*($V98/12)","v":67058.636625813626},{"$f":"'RB FORECAST'!AA100*($V98/12)","v":67058.636625813626},{"$f":"'RB FORECAST'!AB100*($V98/12)","v":67058.636625813626},{"$f":"'RB FORECAST'!AC100*($V98/12)","v":68048.010444254105},{"$f":"'RB FORECAST'!AD100*($V98/12)","v":68048.010444254105},{"$f":"'RB FORECAST'!AE100*($V98/12)","v":68048.010444254105},{"$f":"'RB FORECAST'!AF100*($V98/12)","v":67341.566044296764},{"$f":"'RB FORECAST'!AG100*($V98/12)","v":67341.566044296764},{"$f":"'RB FORECAST'!AL100*($V98/12)","v":68340.63715200017},{"$f":"'RB FORECAST'!AM100*($V98/12)","v":68340.63715200017},{"$f":"'RB FORECAST'!AN100*($V98/12)","v":68340.63715200017},{"$f":"'RB FORECAST'!AO100*($V98/12)","v":68340.63715200017},{"$f":"'RB FORECAST'!AP100*($V98/12)","v":68446.199079491402},{"$f":"'RB FORECAST'!AQ100*($V98/12)","v":68446.199079491402},{"$f":"'RB FORECAST'!AR100*($V98/12)","v":68446.199079491402},{"$f":"'RB FORECAST'!AS100*($V98/12)","v":67427.000299554304},{"$f":"'RB FORECAST'!AT100*($V98/12)","v":67427.000299554304},{"$f":"'RB FORECAST'!AU100*($V98/12)","v":67427.000299554304},{"$f":"'RB FORECAST'!AV100*($V98/12)","v":68154.740671403677},{"$f":"'RB FORECAST'!AW100*($V98/12)","v":68154.740671403677},808647.51121612999,817291.62808794528,8644.1168718152912,null,922393.40542964626,105101.77734170097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,86,null,null,null,"General",91,{"$f":"T100","v":2.129E-2},1.9599999999999999E-2,1.9599999999999999E-2,{"$f":"'RB FORECAST'!V101*($V99/12)","v":87954.754983666659},{"$f":"'RB FORECAST'!W101*($V99/12)","v":87954.754983666659},{"$f":"'RB FORECAST'!X101*($V99/12)","v":87954.754983666659},{"$f":"'RB FORECAST'!Y101*($V99/12)","v":87954.754983666659},{"$f":"'RB FORECAST'!Z101*($V99/12)","v":87820.555671093141},{"$f":"'RB FORECAST'!AA101*($V99/12)","v":87820.555671093141},{"$f":"'RB FORECAST'!AB101*($V99/12)","v":87820.555671093141},{"$f":"'RB FORECAST'!AC101*($V99/12)","v":89116.247961807385},{"$f":"'RB FORECAST'!AD101*($V99/12)","v":89116.247961807385},{"$f":"'RB FORECAST'!AE101*($V99/12)","v":89116.247961807385},{"$f":"'RB FORECAST'!AF101*($V99/12)","v":88191.082421965446},{"$f":"'RB FORECAST'!AG101*($V99/12)","v":88191.082421965446},{"$f":"'RB FORECAST'!AL101*($V99/12)","v":89499.474364423644},{"$f":"'RB FORECAST'!AM101*($V99/12)","v":89499.474364423644},{"$f":"'RB FORECAST'!AN101*($V99/12)","v":89499.474364423644},{"$f":"'RB FORECAST'!AO101*($V99/12)","v":89499.474364423644},{"$f":"'RB FORECAST'!AP101*($V99/12)","v":89637.719154303893},{"$f":"'RB FORECAST'!AQ101*($V99/12)","v":89637.719154303893},{"$f":"'RB FORECAST'!AR101*($V99/12)","v":89637.719154303893},{"$f":"'RB FORECAST'!AS101*($V99/12)","v":88302.967842659695},{"$f":"'RB FORECAST'!AT101*($V99/12)","v":88302.967842659695},{"$f":"'RB FORECAST'!AU101*($V99/12)","v":88302.967842659695},{"$f":"'RB FORECAST'!AV101*($V99/12)","v":89256.022766766197},{"$f":"'RB FORECAST'!AW101*($V99/12)","v":89256.022766766197},1059011.5956772992,1070332.0039821176,11320.40830481844,null,1104650.6039353057,34318.599953188095]
[null,null,null,null,null,null,null,null,null,null,null,null,null,87,null,null,null,"Total",92,2.129E-2,1.9599999999999999E-2,1.9599999999999999E-2,{"$f":"SUM(W97:W99)","v":164767.96714233331},164767.96714233331,164767.96714233331,{"$f":"SUM(Z97:Z99)","v":164767.96714233331},164516.56802322093,164516.56802322093,164516.56802322093,166943.82263637544,166943.82263637544,166943.82263637544,165210.68557859835,165210.68557859835,{"$f":"SUM(AI97:AI99)","v":167661.73078501481},{"$f":"SUM(AJ97:AJ99)","v":167661.73078501481},167661.73078501481,167661.73078501481,167920.70840368723,167920.70840368723,167920.70840368723,165420.28349430038,165420.28349430038,165420.28349430038,167205.66647273264,167205.66647273264,1983874.4117053191,2005081.2317794873,21206.820074168267,null,2093391.9701498223,88310.738370334962]
[null,null,null,null,null,null,null,null,null,null,null,null,null,88,null,null,null,null,93,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,89,null,"391","Office Furniture & Equipment",null,94,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,90,null,null,null,"Distribution - Wyoming",95,{"$f":"T104","v":0.11763},7.6200000000000004E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S103)","v":7.6200000000000004E-2},{"$f":"'RB FORECAST'!V105*($V103/12)","v":670.94557200000008},{"$f":"'RB FORECAST'!W105*($V103/12)","v":670.94557200000008},{"$f":"'RB FORECAST'!X105*($V103/12)","v":670.94557200000008},{"$f":"'RB FORECAST'!Y105*($V103/12)","v":670.98405241737134},{"$f":"'RB FORECAST'!Z105*($V103/12)","v":670.97248190496475},{"$f":"'RB FORECAST'!AA105*($V103/12)","v":695.31487795885289},{"$f":"'RB FORECAST'!AB105*($V103/12)","v":695.30323403215118},{"$f":"'RB FORECAST'!AC105*($V103/12)","v":695.55665094935932},{"$f":"'RB FORECAST'!AD105*($V103/12)","v":737.51088677166479},{"$f":"'RB FORECAST'!AE105*($V103/12)","v":726.48505515642296},{"$f":"'RB FORECAST'!AF105*($V103/12)","v":722.26930219102587},{"$f":"'RB FORECAST'!AG105*($V103/12)","v":736.74890260365692},{"$f":"'RB FORECAST'!AL105*($V103/12)","v":736.81756948176894},{"$f":"'RB FORECAST'!AM105*($V103/12)","v":736.88068186598082},{"$f":"'RB FORECAST'!AN105*($V103/12)","v":736.94253913185264},{"$f":"'RB FORECAST'!AO105*($V103/12)","v":737.00493926191723},{"$f":"'RB FORECAST'!AP105*($V103/12)","v":736.98617643322655},{"$f":"'RB FORECAST'!AQ105*($V103/12)","v":776.45998632438182},{"$f":"'RB FORECAST'!AR105*($V103/12)","v":776.44110444652597},{"$f":"'RB FORECAST'!AS105*($V103/12)","v":776.85204719805029},{"$f":"'RB FORECAST'!AT105*($V103/12)","v":844.88534701423089},{"$f":"'RB FORECAST'!AU105*($V103/12)","v":827.00577673247017},{"$f":"'RB FORECAST'!AV105*($V103/12)","v":820.16948047240749},{"$f":"'RB FORECAST'!AW105*($V103/12)","v":843.64970783880119},{"$f":"SUM(W103:AH103)","v":8363.9821599854695},{"$f":"SUM(AI103:AT103)","v":9350.0953562016148},{"$f":"AV103-AU103","v":986.1131962161453},null,16289.837787275243,6939.7424310736278]
[null,null,null,null,null,null,null,null,null,null,null,null,null,91,null,null,null,"Distribution - Utah",96,{"$f":"T105","v":0.11763},{"$f":"U103","v":7.6200000000000004E-2},7.6200000000000004E-2,{"$f":"'RB FORECAST'!V106*($V104/12)","v":52087.606835499886},{"$f":"'RB FORECAST'!W106*($V104/12)","v":52088.984785499881},{"$f":"'RB FORECAST'!X106*($V104/12)","v":50535.417407499925},{"$f":"'RB FORECAST'!Y106*($V104/12)","v":50538.315740889433},{"$f":"'RB FORECAST'!Z106*($V104/12)","v":50537.444253397021},{"$f":"'RB FORECAST'!AA106*($V104/12)","v":52370.906156446756},{"$f":"'RB FORECAST'!AB106*($V104/12)","v":52370.029139411861},{"$f":"'RB FORECAST'!AC106*($V104/12)","v":52389.116424914115},{"$f":"'RB FORECAST'!AD106*($V104/12)","v":55549.096768733849},{"$f":"'RB FORECAST'!AE106*($V104/12)","v":54718.634468669581},{"$f":"'RB FORECAST'!AF106*($V104/12)","v":54401.105231300608},{"$f":"'RB FORECAST'!AG106*($V104/12)","v":55491.704351829751},{"$f":"'RB FORECAST'!AL106*($V104/12)","v":55496.876320305702},{"$f":"'RB FORECAST'!AM106*($V104/12)","v":55501.629925982277},{"$f":"'RB FORECAST'!AN106*($V104/12)","v":55506.288996525356},{"$f":"'RB FORECAST'!AO106*($V104/12)","v":55510.988955435139},{"$f":"'RB FORECAST'!AP106*($V104/12)","v":55509.575744857102},{"$f":"'RB FORECAST'!AQ106*($V104/12)","v":58482.731158294773},{"$f":"'RB FORECAST'!AR106*($V104/12)","v":58481.308980969661},{"$f":"'RB FORECAST'!AS106*($V104/12)","v":58512.261064634164},{"$f":"'RB FORECAST'!AT106*($V104/12)","v":63636.508615105042},{"$f":"'RB FORECAST'!AU106*($V104/12)","v":62289.824793104191},{"$f":"'RB FORECAST'!AV106*($V104/12)","v":61774.917027942589},{"$f":"'RB FORECAST'!AW106*($V104/12)","v":63543.440646403396},633078.36156409269,704246.35222955944,71167.990665466757,null,701843.78523486701,-2402.5669946924318]
[null,null,null,null,null,null,null,null,null,null,null,null,null,92,null,null,null,"General",97,{"$f":"T106","v":0.11763},{"$f":"U103","v":7.6200000000000004E-2},7.6200000000000004E-2,{"$f":"'RB FORECAST'!V107*($V105/12)","v":236380.21913600003},{"$f":"'RB FORECAST'!W107*($V105/12)","v":236380.21913600003},{"$f":"'RB FORECAST'!X107*($V105/12)","v":231028.60017200001},{"$f":"'RB FORECAST'!Y107*($V105/12)","v":231041.85024373507},{"$f":"'RB FORECAST'!Z107*($V105/12)","v":231037.86613623641},{"$f":"'RB FORECAST'!AA107*($V105/12)","v":239419.75271520048},{"$f":"'RB FORECAST'!AB107*($V105/12)","v":239415.7433287485},{"$f":"'RB FORECAST'!AC107*($V105/12)","v":239503.00309777563},{"$f":"'RB FORECAST'!AD107*($V105/12)","v":253949.2246361647},{"$f":"'RB FORECAST'!AE107*($V105/12)","v":250152.6686261021},{"$f":"'RB FORECAST'!AF107*($V105/12)","v":248701.04639784383},{"$f":"'RB FORECAST'!AG107*($V105/12)","v":253686.84845688191},{"$f":"'RB FORECAST'!AL107*($V105/12)","v":253710.49271863792},{"$f":"'RB FORECAST'!AM107*($V105/12)","v":253732.22438568587},{"$f":"'RB FORECAST'!AN107*($V105/12)","v":253753.52387426022},{"$f":"'RB FORECAST'!AO107*($V105/12)","v":253775.01028880855},{"$f":"'RB FORECAST'!AP107*($V105/12)","v":253768.5496305546},{"$f":"'RB FORECAST'!AQ107*($V105/12)","v":267360.67904192396},{"$f":"'RB FORECAST'!AR107*($V105/12)","v":267354.17739113187},{"$f":"'RB FORECAST'!AS107*($V105/12)","v":267495.67847944295},{"$f":"'RB FORECAST'!AT107*($V105/12)","v":290921.77841592807},{"$f":"'RB FORECAST'!AU107*($V105/12)","v":284765.25504614261},{"$f":"'RB FORECAST'!AV107*($V105/12)","v":282411.29367992416},{"$f":"'RB FORECAST'!AW107*($V105/12)","v":290496.30725860863},2890697.0420826888,3219544.97021105,328847.92812836124,null,2811830.4061647858,-407714.56404626416]
[null,null,null,null,null,null,null,null,null,null,null,null,null,93,null,null,null,"Total",98,0.11763,{"$f":"U103","v":7.6200000000000004E-2},7.6200000000000004E-2,{"$f":"SUM(W103:W105)","v":289138.7715434999},289140.14949349989,282234.96315149992,{"$f":"SUM(Z103:Z105)","v":282251.15003704187},282246.28287153842,292485.97374960606,292481.07570219249,292587.67617363908,310235.8322916702,305597.78814992809,303824.42093133548,309915.30171131529,{"$f":"SUM(AI103:AI105)","v":309944.1866084254},{"$f":"SUM(AJ103:AJ105)","v":309970.7349935341},309996.75540991744,310023.0041835056,310015.11155184492,326619.87018654309,326611.92747654807,326784.79159127519,355403.17237804737,347882.08561597927,345006.38018833916,354883.39761285082,3532139.3858067668,3933141.4177968106,401002.03199004382,null,3529964.0291869282,-403177.38860988244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,94,null,null,null,null,99,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,95,null,"392","Transportation Equipment",null,100,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,"Distribution - Wyoming",101,{"$f":"T110","v":8.0140000000000003E-2},6.2199999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S109)","v":6.2199999999999998E-2},{"$f":"'RB FORECAST'!V111*($V109/12)","v":13276.910122666664},{"$f":"'RB FORECAST'!W111*($V109/12)","v":13276.910122666664},{"$f":"'RB FORECAST'!X111*($V109/12)","v":13276.910122666664},{"$f":"'RB FORECAST'!Y111*($V109/12)","v":13276.910122666664},{"$f":"'RB FORECAST'!Z111*($V109/12)","v":13277.052017093758},{"$f":"'RB FORECAST'!AA111*($V109/12)","v":13276.312354812975},{"$f":"'RB FORECAST'!AB111*($V109/12)","v":13276.312354812975},{"$f":"'RB FORECAST'!AC111*($V109/12)","v":13276.312354812975},{"$f":"'RB FORECAST'!AD111*($V109/12)","v":13276.106753099921},{"$f":"'RB FORECAST'!AE111*($V109/12)","v":13281.558893699857},{"$f":"'RB FORECAST'!AF111*($V109/12)","v":13280.852649865161},{"$f":"'RB FORECAST'!AG111*($V109/12)","v":13280.799410168873},{"$f":"'RB FORECAST'!AL111*($V109/12)","v":13303.88346841587},{"$f":"'RB FORECAST'!AM111*($V109/12)","v":13284.236032192368},{"$f":"'RB FORECAST'!AN111*($V109/12)","v":13292.126337612346},{"$f":"'RB FORECAST'!AO111*($V109/12)","v":13292.126337612346},{"$f":"'RB FORECAST'!AP111*($V109/12)","v":13351.858567621694},{"$f":"'RB FORECAST'!AQ111*($V109/12)","v":13040.488499110526},{"$f":"'RB FORECAST'!AR111*($V109/12)","v":13040.488499110526},{"$f":"'RB FORECAST'!AS111*($V109/12)","v":13040.488499110526},{"$f":"'RB FORECAST'!AT111*($V109/12)","v":12953.93789197104},{"$f":"'RB FORECAST'!AU111*($V109/12)","v":15249.084523403575},{"$f":"'RB FORECAST'!AV111*($V109/12)","v":14951.782366853537},{"$f":"'RB FORECAST'!AW111*($V109/12)","v":14929.3704522387},{"$f":"SUM(W109:AH109)","v":159332.94727903316},{"$f":"SUM(AI109:AT109)","v":163729.87147525305},{"$f":"AV109-AU109","v":4396.9241962198867},null,150716.95044721354,-13012.921028039505]
[null,null,null,null,null,null,null,null,null,null,null,null,null,97,null,null,null,"Distribution - Utah",102,{"$f":"T111","v":8.0140000000000003E-2},{"$f":"U109","v":6.2199999999999998E-2},6.2199999999999998E-2,{"$f":"'RB FORECAST'!V112*($V110/12)","v":244671.35599066669},{"$f":"'RB FORECAST'!W112*($V110/12)","v":244671.35599066669},{"$f":"'RB FORECAST'!X112*($V110/12)","v":244671.35599066669},{"$f":"'RB FORECAST'!Y112*($V110/12)","v":244671.35599066669},{"$f":"'RB FORECAST'!Z112*($V110/12)","v":244673.97086879445},{"$f":"'RB FORECAST'!AA112*($V110/12)","v":244660.34012402463},{"$f":"'RB FORECAST'!AB112*($V110/12)","v":244660.34012402463},{"$f":"'RB FORECAST'!AC112*($V110/12)","v":244660.34012402463},{"$f":"'RB FORECAST'!AD112*($V110/12)","v":244656.55122664847},{"$f":"'RB FORECAST'!AE112*($V110/12)","v":244757.02510357567},{"$f":"'RB FORECAST'!AF112*($V110/12)","v":244744.0102051468},{"$f":"'RB FORECAST'!AG112*($V110/12)","v":244743.0290861543},{"$f":"'RB FORECAST'!AL112*($V110/12)","v":245168.42985944246},{"$f":"'RB FORECAST'!AM112*($V110/12)","v":244806.36031026798},{"$f":"'RB FORECAST'!AN112*($V110/12)","v":244951.76550684238},{"$f":"'RB FORECAST'!AO112*($V110/12)","v":244951.76550684238},{"$f":"'RB FORECAST'!AP112*($V110/12)","v":246052.53108992658},{"$f":"'RB FORECAST'!AQ112*($V110/12)","v":240314.49895943317},{"$f":"'RB FORECAST'!AR112*($V110/12)","v":240314.49895943317},{"$f":"'RB FORECAST'!AS112*($V110/12)","v":240314.49895943317},{"$f":"'RB FORECAST'!AT112*($V110/12)","v":238719.51532129882},{"$f":"'RB FORECAST'!AU112*($V110/12)","v":281015.24778628751},{"$f":"'RB FORECAST'!AV112*($V110/12)","v":275536.46385915513},{"$f":"'RB FORECAST'!AW112*($V110/12)","v":275123.44957431807},2936241.0308250599,3017269.0256926818,81027.994867621921,null,2647857.7455824055,-369411.2801102763]
[null,null,null,null,null,null,null,null,null,null,null,null,null,98,null,null,null,"General",103,{"$f":"T112","v":8.0140000000000003E-2},{"$f":"U109","v":6.2199999999999998E-2},6.2199999999999998E-2,{"$f":"'RB FORECAST'!V113*($V111/12)","v":0},{"$f":"'RB FORECAST'!W113*($V111/12)","v":0},{"$f":"'RB FORECAST'!X113*($V111/12)","v":0},{"$f":"'RB FORECAST'!Y113*($V111/12)","v":0},{"$f":"'RB FORECAST'!Z113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AA113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AB113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AC113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AD113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AE113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AF113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AG113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AL113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AM113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AN113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AO113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AP113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AQ113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AR113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AS113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AT113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AU113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AV113*($V111/12)","v":0},{"$f":"'RB FORECAST'!AW113*($V111/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,99,null,null,null,"Total",104,8.0140000000000003E-2,{"$f":"U109","v":6.2199999999999998E-2},6.2199999999999998E-2,{"$f":"SUM(W109:W111)","v":257948.26611333335},257948.26611333335,257948.26611333335,{"$f":"SUM(Z109:Z111)","v":257948.26611333335},257951.0228858882,257936.65247883761,257936.65247883761,257936.65247883761,257932.65797974839,258038.58399727553,258024.86285501195,258023.82849632317,{"$f":"SUM(AI109:AI111)","v":258472.31332785834},{"$f":"SUM(AJ109:AJ111)","v":258090.59634246034},258243.89184445472,258243.89184445472,259404.38965754828,253354.98745854371,253354.98745854371,253354.98745854371,251673.45321326985,296264.33230969106,290488.24622600869,290052.82002655679,3095573.9781040936,3180998.8971679341,85424.919063840527,null,2798574.6960296193,-382424.20113831479]
[null,null,null,null,null,null,null,null,null,null,null,null,null,100,null,null,null,null,105,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,101,null,"393","Stores Equipment",null,106,{"$f":"T115","v":0.05},0.05,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S114)","v":0.05},{"$f":"'RB FORECAST'!V116*($T114/12)","v":0},{"$f":"'RB FORECAST'!W116*($T114/12)","v":0},{"$f":"'RB FORECAST'!X116*($T114/12)","v":0},{"$f":"'RB FORECAST'!Y116*($T114/12)","v":0},{"$f":"'RB FORECAST'!Z116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AA116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AB116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AC116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AD116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AE116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AF116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AG116*($T114/12)","v":0},{"$f":"'RB FORECAST'!AL116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AM116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AN116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AO116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AP116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AQ116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AR116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AS116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AT116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AU116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AV116*($V114/12)","v":0},{"$f":"'RB FORECAST'!AW116*($V114/12)","v":0},{"$f":"SUM(W114:AH114)","v":0},{"$f":"SUM(AI114:AT114)","v":0},{"$f":"AV114-AU114","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,102,null,null,null,"Distribution - Wyoming",107,{"$f":"T116","v":0.05},{"$f":"U114","v":0.05},0.05,{"$f":"'RB FORECAST'!V117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!W117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!X117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!Y117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!Z117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AA117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AB117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AC117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AD117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AE117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AF117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AG117*($T115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AL117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AM117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AN117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AO117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AP117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AQ117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AR117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AS117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AT117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AU117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AV117*($V115/12)","v":51.549541666666663},{"$f":"'RB FORECAST'!AW117*($V115/12)","v":51.549541666666663},618.59449999999981,618.59449999999981,0,null,618.59449999999981,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,103,null,null,null,"Distribution - Utah",108,{"$f":"T117","v":0.05},{"$f":"U114","v":0.05},0.05,{"$f":"'RB FORECAST'!V118*($T116/12)","v":218.6971249999969},{"$f":"'RB FORECAST'!W118*($T116/12)","v":218.6971249999969},{"$f":"'RB FORECAST'!X118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!Y118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!Z118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AA118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AB118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AC118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AD118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AE118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AF118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AG118*($T116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AL118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AM118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AN118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AO118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AP118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AQ118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AR118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AS118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AT118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AU118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AV118*($V116/12)","v":218.69712500000003},{"$f":"'RB FORECAST'!AW118*($V116/12)","v":218.69712500000003},2624.3654999999949,2624.3655000000012,6.3664629124104977E-12,null,2624.3655000000012,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,104,null,null,null,"Total",109,0.05,{"$f":"U114","v":0.05},0.05,{"$f":"SUM(W114:W116)","v":270.24666666666354},270.24666666666354,270.24666666666667,{"$f":"SUM(Z114:Z116)","v":270.24666666666667},270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,{"$f":"SUM(AI114:AI116)","v":270.24666666666667},{"$f":"SUM(AJ114:AJ116)","v":270.24666666666667},270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,270.24666666666667,3242.9599999999946,3242.9600000000009,6.3664629124104977E-12,null,3242.9600000000009,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,105,null,null,null,null,110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,106,null,"394","Tools, Shop & Garage Equipment",null,111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,107,null,null,null,"Distribution - Wyoming",112,{"$f":"T121","v":7.6829999999999996E-2},7.5999999999999998E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S120)","v":7.5999999999999998E-2},{"$f":"'RB FORECAST'!V122*($V120/12)","v":14314.711023333331},{"$f":"'RB FORECAST'!W122*($V120/12)","v":14314.711023333331},{"$f":"'RB FORECAST'!X122*($V120/12)","v":12927.26427},{"$f":"'RB FORECAST'!Y122*($V120/12)","v":12927.264270000001},{"$f":"'RB FORECAST'!Z122*($V120/12)","v":12927.264270000001},{"$f":"'RB FORECAST'!AA122*($V120/12)","v":37668.010298787311},{"$f":"'RB FORECAST'!AB122*($V120/12)","v":37668.010298787311},{"$f":"'RB FORECAST'!AC122*($V120/12)","v":37802.469047220453},{"$f":"'RB FORECAST'!AD122*($V120/12)","v":37802.469047220453},{"$f":"'RB FORECAST'!AE122*($V120/12)","v":37278.752637325779},{"$f":"'RB FORECAST'!AF122*($V120/12)","v":37278.752637325779},{"$f":"'RB FORECAST'!AG122*($V120/12)","v":37495.688381598957},{"$f":"'RB FORECAST'!AL122*($V120/12)","v":36380.202628700768},{"$f":"'RB FORECAST'!AM122*($V120/12)","v":36380.202628700768},{"$f":"'RB FORECAST'!AN122*($V120/12)","v":36380.202628700768},{"$f":"'RB FORECAST'!AO122*($V120/12)","v":36380.202628700768},{"$f":"'RB FORECAST'!AP122*($V120/12)","v":36380.202628700768},{"$f":"'RB FORECAST'!AQ122*($V120/12)","v":106800.37158383327},{"$f":"'RB FORECAST'!AR122*($V120/12)","v":106800.37158383327},{"$f":"'RB FORECAST'!AS122*($V120/12)","v":107183.08469083256},{"$f":"'RB FORECAST'!AT122*($V120/12)","v":107183.08469083256},{"$f":"'RB FORECAST'!AU122*($V120/12)","v":105692.41832101307},{"$f":"'RB FORECAST'!AV122*($V120/12)","v":105692.41832101307},{"$f":"'RB FORECAST'!AW122*($V120/12)","v":106309.88764656815},{"$f":"SUM(W120:AH120)","v":330405.36720493273},{"$f":"SUM(AI120:AT120)","v":927562.6499814298},{"$f":"AV120-AU120","v":597157.28277649707},null,205551.06822445375,-722011.58175697608]
[null,null,null,null,null,null,null,null,null,null,null,null,null,108,null,null,null,"Distribution - Utah",113,{"$f":"T122","v":7.6829999999999996E-2},{"$f":"U120","v":7.5999999999999998E-2},7.5999999999999998E-2,{"$f":"'RB FORECAST'!V123*($V121/12)","v":179804.0427933333},{"$f":"'RB FORECAST'!W123*($V121/12)","v":179700.49279333331},{"$f":"'RB FORECAST'!X123*($V121/12)","v":168054.20561},{"$f":"'RB FORECAST'!Y123*($V121/12)","v":168054.20561},{"$f":"'RB FORECAST'!Z123*($V121/12)","v":168054.20561},{"$f":"'RB FORECAST'!AA123*($V121/12)","v":489683.46399187524},{"$f":"'RB FORECAST'!AB123*($V121/12)","v":489683.46399187524},{"$f":"'RB FORECAST'!AC123*($V121/12)","v":491431.42533027567},{"$f":"'RB FORECAST'!AD123*($V121/12)","v":491431.42533027567},{"$f":"'RB FORECAST'!AE123*($V121/12)","v":484623.12131547957},{"$f":"'RB FORECAST'!AF123*($V121/12)","v":484623.12131547957},{"$f":"'RB FORECAST'!AG123*($V121/12)","v":487443.28213301999},{"$f":"'RB FORECAST'!AL123*($V121/12)","v":472941.98718327429},{"$f":"'RB FORECAST'!AM123*($V121/12)","v":472941.98718327429},{"$f":"'RB FORECAST'!AN123*($V121/12)","v":472941.98718327429},{"$f":"'RB FORECAST'!AO123*($V121/12)","v":472941.98718327429},{"$f":"'RB FORECAST'!AP123*($V121/12)","v":472941.98718327429},{"$f":"'RB FORECAST'!AQ123*($V121/12)","v":1388402.9312393654},{"$f":"'RB FORECAST'!AR123*($V121/12)","v":1388402.9312393654},{"$f":"'RB FORECAST'!AS123*($V121/12)","v":1393378.194824141},{"$f":"'RB FORECAST'!AT123*($V121/12)","v":1393378.194824141},{"$f":"'RB FORECAST'!AU123*($V121/12)","v":1373999.5585266748},{"$f":"'RB FORECAST'!AV123*($V121/12)","v":1373999.5585266748},{"$f":"'RB FORECAST'!AW123*($V121/12)","v":1382026.6487777433},4282586.4558249488,12058297.953874476,7775711.4980495274,null,2642063.2815164519,-9416234.6723580249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,109,null,null,null,"General",114,{"$f":"T123","v":7.6829999999999996E-2},{"$f":"U120","v":7.5999999999999998E-2},7.5999999999999998E-2,{"$f":"'RB FORECAST'!V124*($V122/12)","v":0},{"$f":"'RB FORECAST'!W124*($V122/12)","v":0},{"$f":"'RB FORECAST'!X124*($V122/12)","v":0},{"$f":"'RB FORECAST'!Y124*($V122/12)","v":0},{"$f":"'RB FORECAST'!Z124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AA124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AB124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AC124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AD124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AE124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AF124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AG124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AL124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AM124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AN124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AO124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AP124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AQ124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AR124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AS124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AT124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AU124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AV124*($V122/12)","v":0},{"$f":"'RB FORECAST'!AW124*($V122/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,110,null,null,null,"Total",115,7.6829999999999996E-2,{"$f":"U120","v":7.5999999999999998E-2},7.5999999999999998E-2,{"$f":"SUM(W120:W122)","v":194118.75381666663},194015.20381666665,180981.46987999999,{"$f":"SUM(Z120:Z122)","v":180981.46988000002},180981.46988000002,527351.47429066256,527351.47429066256,529233.89437749609,529233.89437749609,521901.87395280536,521901.87395280536,524938.97051461891,{"$f":"SUM(AI120:AI122)","v":509322.18981197505},{"$f":"SUM(AJ120:AJ122)","v":509322.18981197505},509322.18981197505,509322.18981197505,509322.18981197505,1495203.3028231987,1495203.3028231987,1500561.2795149735,1500561.2795149735,1479691.9768476877,1479691.9768476877,1488336.5364243116,4612991.8230298804,12985860.603855906,8372868.7808260256,null,2847614.3497409052,-10138246.254115]
[null,null,null,null,null,null,null,null,null,null,null,null,null,111,null,null,null,null,116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,"395","Laboratory Equipment",null,117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,113,null,null,null,"Distribution - Wyoming",118,0,6.6699999999999995E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S126)","v":6.6699999999999995E-2},{"$f":"'RB FORECAST'!V128*($V126/12)","v":0},{"$f":"'RB FORECAST'!W128*($V126/12)","v":0},{"$f":"'RB FORECAST'!X128*($V126/12)","v":0},{"$f":"'RB FORECAST'!Y128*($V126/12)","v":0},{"$f":"'RB FORECAST'!Z128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AA128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AB128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AC128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AD128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AE128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AF128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AG128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AL128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AM128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AN128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AO128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AP128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AQ128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AR128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AS128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AT128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AU128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AV128*($V126/12)","v":0},{"$f":"'RB FORECAST'!AW128*($V126/12)","v":0},{"$f":"SUM(W126:AH126)","v":0},{"$f":"SUM(AI126:AT126)","v":0},{"$f":"AV126-AU126","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,114,null,null,null,"Distribution - Utah",119,0,{"$f":"U126","v":6.6699999999999995E-2},6.6699999999999995E-2,{"$f":"'RB FORECAST'!V129*($V127/12)","v":0},{"$f":"'RB FORECAST'!W129*($V127/12)","v":0},{"$f":"'RB FORECAST'!X129*($V127/12)","v":2.0221098869418102E-14},{"$f":"'RB FORECAST'!Y129*($V127/12)","v":0},{"$f":"'RB FORECAST'!Z129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AA129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AB129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AC129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AD129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AE129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AF129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AG129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AL129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AM129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AN129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AO129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AP129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AQ129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AR129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AS129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AT129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AU129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AV129*($V127/12)","v":0},{"$f":"'RB FORECAST'!AW129*($V127/12)","v":0},2.0221098869418102E-14,0,-2.0221098869418102E-14,null,470.09559699999926,470.09559699999926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,115,null,null,null,"General",120,0,{"$f":"U126","v":6.6699999999999995E-2},6.6699999999999995E-2,{"$f":"'RB FORECAST'!V130*($V128/12)","v":0},{"$f":"'RB FORECAST'!W130*($V128/12)","v":0},{"$f":"'RB FORECAST'!X130*($V128/12)","v":0},{"$f":"'RB FORECAST'!Y130*($V128/12)","v":0},{"$f":"'RB FORECAST'!Z130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AA130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AB130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AC130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AD130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AE130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AF130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AG130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AL130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AM130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AN130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AO130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AP130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AQ130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AR130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AS130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AT130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AU130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AV130*($V128/12)","v":0},{"$f":"'RB FORECAST'!AW130*($V128/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,116,null,null,null,"Total",121,0,{"$f":"U126","v":6.6699999999999995E-2},6.6699999999999995E-2,{"$f":"SUM(W126:W128)","v":0},0,2.0221098869418102E-14,{"$f":"SUM(Z126:Z128)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI126:AI128)","v":0},{"$f":"SUM(AJ126:AJ128)","v":0},0,0,0,0,0,0,0,0,0,0,2.0221098869418102E-14,0,-2.0221098869418102E-14,null,470.09559699999926,470.09559699999926]
[null,null,null,null,null,null,null,null,null,null,null,null,null,117,null,null,null,null,122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,118,null,"396","Power Operated Equipment",null,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,119,null,null,null,"Distribution - Wyoming",124,{"$f":"T133","v":6.5610000000000002E-2},3.1600000000000003E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S132)","v":3.1600000000000003E-2},{"$f":"'RB FORECAST'!V134*($V132/12)","v":3539.54997},{"$f":"'RB FORECAST'!W134*($V132/12)","v":3539.54997},{"$f":"'RB FORECAST'!X134*($V132/12)","v":3539.54997},{"$f":"'RB FORECAST'!Y134*($V132/12)","v":3539.54997},{"$f":"'RB FORECAST'!Z134*($V132/12)","v":3539.54997},{"$f":"'RB FORECAST'!AA134*($V132/12)","v":3539.54997},{"$f":"'RB FORECAST'!AB134*($V132/12)","v":3539.54997},{"$f":"'RB FORECAST'!AC134*($V132/12)","v":3539.54997},{"$f":"'RB FORECAST'!AD134*($V132/12)","v":3539.54997},{"$f":"'RB FORECAST'!AE134*($V132/12)","v":3526.3001218581157},{"$f":"'RB FORECAST'!AF134*($V132/12)","v":3526.3001218581157},{"$f":"'RB FORECAST'!AG134*($V132/12)","v":3526.3001218581157},{"$f":"'RB FORECAST'!AL134*($V132/12)","v":3421.2481739719346},{"$f":"'RB FORECAST'!AM134*($V132/12)","v":3412.8989348211967},{"$f":"'RB FORECAST'!AN134*($V132/12)","v":3412.8989348211967},{"$f":"'RB FORECAST'!AO134*($V132/12)","v":3412.8989348211967},{"$f":"'RB FORECAST'!AP134*($V132/12)","v":3412.8989348211967},{"$f":"'RB FORECAST'!AQ134*($V132/12)","v":3412.8989348211967},{"$f":"'RB FORECAST'!AR134*($V132/12)","v":3412.8989348211967},{"$f":"'RB FORECAST'!AS134*($V132/12)","v":3412.8989348211967},{"$f":"'RB FORECAST'!AT134*($V132/12)","v":3412.8989348211967},{"$f":"'RB FORECAST'!AU134*($V132/12)","v":3470.5175907813068},{"$f":"'RB FORECAST'!AV134*($V132/12)","v":3470.5175907813068},{"$f":"'RB FORECAST'!AW134*($V132/12)","v":3470.5175907813068},{"$f":"SUM(W132:AH132)","v":42434.850095574351},{"$f":"SUM(AI132:AT132)","v":41135.992424885444},{"$f":"AV132-AU132","v":-1298.8576706889071},null,40709.944566433907,-426.04785845153674]
[null,null,null,null,null,null,null,null,null,null,null,null,null,120,null,null,null,"Distribution - Utah",125,{"$f":"T134","v":6.5610000000000002E-2},{"$f":"U132","v":3.1600000000000003E-2},3.1600000000000003E-2,{"$f":"'RB FORECAST'!V135*($V133/12)","v":39672.938689333343},{"$f":"'RB FORECAST'!W135*($V133/12)","v":39672.938689333343},{"$f":"'RB FORECAST'!X135*($V133/12)","v":39672.938689333343},{"$f":"'RB FORECAST'!Y135*($V133/12)","v":39672.938689333343},{"$f":"'RB FORECAST'!Z135*($V133/12)","v":39672.938689333343},{"$f":"'RB FORECAST'!AA135*($V133/12)","v":39672.938689333343},{"$f":"'RB FORECAST'!AB135*($V133/12)","v":39672.938689333343},{"$f":"'RB FORECAST'!AC135*($V133/12)","v":39672.938689333343},{"$f":"'RB FORECAST'!AD135*($V133/12)","v":39672.938689333343},{"$f":"'RB FORECAST'!AE135*($V133/12)","v":39524.428167535014},{"$f":"'RB FORECAST'!AF135*($V133/12)","v":39524.428167535014},{"$f":"'RB FORECAST'!AG135*($V133/12)","v":39524.428167535014},{"$f":"'RB FORECAST'!AL135*($V133/12)","v":38346.956589789923},{"$f":"'RB FORECAST'!AM135*($V133/12)","v":38253.374395517407},{"$f":"'RB FORECAST'!AN135*($V133/12)","v":38253.374395517407},{"$f":"'RB FORECAST'!AO135*($V133/12)","v":38253.374395517407},{"$f":"'RB FORECAST'!AP135*($V133/12)","v":38253.374395517407},{"$f":"'RB FORECAST'!AQ135*($V133/12)","v":38253.374395517407},{"$f":"'RB FORECAST'!AR135*($V133/12)","v":38253.374395517407},{"$f":"'RB FORECAST'!AS135*($V133/12)","v":38253.374395517407},{"$f":"'RB FORECAST'!AT135*($V133/12)","v":38253.374395517407},{"$f":"'RB FORECAST'!AU135*($V133/12)","v":38899.191356611831},{"$f":"'RB FORECAST'!AV135*($V133/12)","v":38899.191356611831},{"$f":"'RB FORECAST'!AW135*($V133/12)","v":38899.191356611831},475629.73270660499,461071.52582376468,-14558.206882840313,null,412229.53170156601,-48841.994122198666]
[null,null,null,null,null,null,null,null,null,null,null,null,null,121,null,null,null,"General",126,{"$f":"T135","v":6.5610000000000002E-2},{"$f":"U132","v":3.1600000000000003E-2},3.1600000000000003E-2,{"$f":"'RB FORECAST'!V136*($V134/12)","v":0},{"$f":"'RB FORECAST'!W136*($V134/12)","v":0},{"$f":"'RB FORECAST'!X136*($V134/12)","v":0},{"$f":"'RB FORECAST'!Y136*($V134/12)","v":0},{"$f":"'RB FORECAST'!Z136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AA136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AB136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AC136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AD136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AE136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AF136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AG136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AL136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AM136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AN136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AO136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AP136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AQ136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AR136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AS136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AT136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AU136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AV136*($V134/12)","v":0},{"$f":"'RB FORECAST'!AW136*($V134/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,122,null,null,null,"Total",127,6.5610000000000002E-2,{"$f":"U132","v":3.1600000000000003E-2},3.1600000000000003E-2,{"$f":"SUM(W132:W134)","v":43212.488659333343},43212.488659333343,43212.488659333343,{"$f":"SUM(Z132:Z134)","v":43212.488659333343},43212.488659333343,43212.488659333343,43212.488659333343,43212.488659333343,43212.488659333343,43050.728289393126,43050.728289393126,43050.728289393126,{"$f":"SUM(AI132:AI134)","v":41768.20476376186},{"$f":"SUM(AJ132:AJ134)","v":41666.273330338605},41666.273330338605,41666.273330338605,41666.273330338605,41666.273330338605,41666.273330338605,41666.273330338605,41666.273330338605,42369.708947393141,42369.708947393141,42369.708947393141,518064.58280217944,502207.51824865001,-15857.064553529432,null,452939.47626800014,-49268.041980649868]
[null,null,null,null,null,null,null,null,null,null,null,null,null,123,null,null,null,null,128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,124,null,"397","Communication Equipment",null,129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,125,null,null,null,"Distribution - Wyoming",130,{"$f":"T139","v":8.0769999999999995E-2},{"$f":"20.28%*0.76","v":0.15412800000000001},{"$f":"HLOOKUP($V$9,$T$9:$U$153,S138)","v":0.15412800000000001},{"$f":"'RB FORECAST'!V140*($V138/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!W140*($V138/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!X140*($V138/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!Y140*($V138/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!Z140*($V138/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AA140*($V138/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AB140*($V138/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AC140*($V138/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AD140*($V138/12)","v":39930.766957640008},{"$f":"'RB FORECAST'!AE140*($V138/12)","v":42754.272848644643},{"$f":"'RB FORECAST'!AF140*($V138/12)","v":42754.272848644643},{"$f":"'RB FORECAST'!AG140*($V138/12)","v":42754.272848644643},{"$f":"'RB FORECAST'!AL140*($V138/12)","v":42754.272848644643},{"$f":"'RB FORECAST'!AM140*($V138/12)","v":46177.705519549912},{"$f":"'RB FORECAST'!AN140*($V138/12)","v":46177.705519549912},{"$f":"'RB FORECAST'!AO140*($V138/12)","v":46177.705519549912},{"$f":"'RB FORECAST'!AP140*($V138/12)","v":46177.705519549912},{"$f":"'RB FORECAST'!AQ140*($V138/12)","v":46177.705519549912},{"$f":"'RB FORECAST'!AR140*($V138/12)","v":46177.705519549912},{"$f":"'RB FORECAST'!AS140*($V138/12)","v":46177.705519549912},{"$f":"'RB FORECAST'!AT140*($V138/12)","v":46177.705519549912},{"$f":"'RB FORECAST'!AU140*($V138/12)","v":48510.742513783305},{"$f":"'RB FORECAST'!AV140*($V138/12)","v":48510.742513783305},{"$f":"'RB FORECAST'!AW140*($V138/12)","v":48510.742513783305},{"$f":"SUM(W138:AH138)","v":487639.721164694},{"$f":"SUM(AI138:AT138)","v":557708.14454639377},{"$f":"AV138-AU138","v":70068.423381699773},null,672800.69805428456,115092.55350789079]
[null,null,null,null,null,null,null,null,null,null,null,null,null,126,null,null,null,"Distribution - Utah",131,{"$f":"T140","v":8.0769999999999995E-2},{"$f":"U138","v":0.15412800000000001},0.15412800000000001,{"$f":"'RB FORECAST'!V141*($V139/12)","v":153934.61405712005},{"$f":"'RB FORECAST'!W141*($V139/12)","v":153934.61405712005},{"$f":"'RB FORECAST'!X141*($V139/12)","v":153934.61405712005},{"$f":"'RB FORECAST'!Y141*($V139/12)","v":153934.61405712005},{"$f":"'RB FORECAST'!Z141*($V139/12)","v":153934.61405712005},{"$f":"'RB FORECAST'!AA141*($V139/12)","v":153934.61405712005},{"$f":"'RB FORECAST'!AB141*($V139/12)","v":153934.61405712005},{"$f":"'RB FORECAST'!AC141*($V139/12)","v":153934.61405712005},{"$f":"'RB FORECAST'!AD141*($V139/12)","v":153934.61405712005},{"$f":"'RB FORECAST'!AE141*($V139/12)","v":164819.33585775262},{"$f":"'RB FORECAST'!AF141*($V139/12)","v":164819.33585775262},{"$f":"'RB FORECAST'!AG141*($V139/12)","v":164819.33585775262},{"$f":"'RB FORECAST'!AL141*($V139/12)","v":164819.33585775262},{"$f":"'RB FORECAST'!AM141*($V139/12)","v":178016.79804287376},{"$f":"'RB FORECAST'!AN141*($V139/12)","v":178016.79804287376},{"$f":"'RB FORECAST'!AO141*($V139/12)","v":178016.79804287376},{"$f":"'RB FORECAST'!AP141*($V139/12)","v":178016.79804287376},{"$f":"'RB FORECAST'!AQ141*($V139/12)","v":178016.79804287376},{"$f":"'RB FORECAST'!AR141*($V139/12)","v":178016.79804287376},{"$f":"'RB FORECAST'!AS141*($V139/12)","v":178016.79804287376},{"$f":"'RB FORECAST'!AT141*($V139/12)","v":178016.79804287376},{"$f":"'RB FORECAST'!AU141*($V139/12)","v":187010.74373065089},{"$f":"'RB FORECAST'!AV141*($V139/12)","v":187010.74373065089},{"$f":"'RB FORECAST'!AW141*($V139/12)","v":187010.74373065089},1879869.5340873385,2149985.9513926958,270116.41730535729,null,2509887.5169720361,359901.56557934033]
[null,null,null,null,null,null,null,null,null,null,null,null,null,127,null,null,null,"Total",132,8.0769999999999995E-2,{"$f":"U139","v":0.15412800000000001},0.15412800000000001,{"$f":"SUM(W138:W139)","v":193865.38101476006},193865.38101476006,193865.38101476006,{"$f":"SUM(Z138:Z139)","v":193865.38101476006},193865.38101476006,193865.38101476006,193865.38101476006,193865.38101476006,193865.38101476006,207573.60870639727,207573.60870639727,207573.60870639727,{"$f":"SUM(AI138:AI139)","v":207573.60870639727},{"$f":"SUM(AJ138:AJ139)","v":224194.50356242369},224194.50356242369,224194.50356242369,224194.50356242369,224194.50356242369,224194.50356242369,224194.50356242369,224194.50356242369,235521.4862444342,235521.4862444342,235521.4862444342,2367509.255252033,2707694.0959390886,340184.84068705561,null,3182688.21502632,{"$f":"AY140-AV140","v":474994.11908723135}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,128,null,null,null,null,133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,129,null,"398","Miscellaneous Equipment",null,134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,130,null,null,null,"Distribution - Wyoming",135,{"$f":"T144","v":6.6699999999999995E-2},8.1299999999999997E-2,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S143)","v":8.1299999999999997E-2},{"$f":"'RB FORECAST'!V145*($V143/12)","v":126.72976249999999},{"$f":"'RB FORECAST'!W145*($V143/12)","v":126.72976249999999},{"$f":"'RB FORECAST'!X145*($V143/12)","v":126.72976249999999},{"$f":"'RB FORECAST'!Y145*($V143/12)","v":126.72979316829648},{"$f":"'RB FORECAST'!Z145*($V143/12)","v":126.72979577614322},{"$f":"'RB FORECAST'!AA145*($V143/12)","v":126.72979577614322},{"$f":"'RB FORECAST'!AB145*($V143/12)","v":126.72979577614322},{"$f":"'RB FORECAST'!AC145*($V143/12)","v":126.72979577614322},{"$f":"'RB FORECAST'!AD145*($V143/12)","v":126.72978658715297},{"$f":"'RB FORECAST'!AE145*($V143/12)","v":126.73042935051238},{"$f":"'RB FORECAST'!AF145*($V143/12)","v":126.73048587267991},{"$f":"'RB FORECAST'!AG145*($V143/12)","v":126.75144955587868},{"$f":"'RB FORECAST'!AL145*($V143/12)","v":126.75144955587868},{"$f":"'RB FORECAST'!AM145*($V143/12)","v":126.75133710941216},{"$f":"'RB FORECAST'!AN145*($V143/12)","v":126.75126992740962},{"$f":"'RB FORECAST'!AO145*($V143/12)","v":126.75121021252636},{"$f":"'RB FORECAST'!AP145*($V143/12)","v":126.75120513473333},{"$f":"'RB FORECAST'!AQ145*($V143/12)","v":126.75120513473333},{"$f":"'RB FORECAST'!AR145*($V143/12)","v":126.75120513473333},{"$f":"'RB FORECAST'!AS145*($V143/12)","v":126.75120513473333},{"$f":"'RB FORECAST'!AT145*($V143/12)","v":126.75122302680896},{"$f":"'RB FORECAST'!AU145*($V143/12)","v":126.74997148879167},{"$f":"'RB FORECAST'!AV145*($V143/12)","v":126.74986143329389},{"$f":"'RB FORECAST'!AW145*($V143/12)","v":126.70904260608287},{"$f":"SUM(W143:AH143)","v":1520.7804151390933},{"$f":"SUM(AI143:AT143)","v":1520.970185899138},{"$f":"AV143-AU143","v":0.18977076004466653},null,8406.3898332047393,6885.4196473056018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,131,null,null,null,"Distribution - Utah",136,{"$f":"T145","v":6.6699999999999995E-2},{"$f":"U143","v":8.1299999999999997E-2},8.1299999999999997E-2,{"$f":"'RB FORECAST'!V146*($V144/12)","v":35161.172842749991},{"$f":"'RB FORECAST'!W146*($V144/12)","v":35161.172842749991},{"$f":"'RB FORECAST'!X146*($V144/12)","v":35161.172842749998},{"$f":"'RB FORECAST'!Y146*($V144/12)","v":35161.181351668914},{"$f":"'RB FORECAST'!Z146*($V144/12)","v":35161.182075215991},{"$f":"'RB FORECAST'!AA146*($V144/12)","v":35161.182075215991},{"$f":"'RB FORECAST'!AB146*($V144/12)","v":35161.182075215991},{"$f":"'RB FORECAST'!AC146*($V144/12)","v":35161.182075215991},{"$f":"'RB FORECAST'!AD146*($V144/12)","v":35161.179525730629},{"$f":"'RB FORECAST'!AE146*($V144/12)","v":35161.357860425909},{"$f":"'RB FORECAST'!AF146*($V144/12)","v":35161.373542501387},{"$f":"'RB FORECAST'!AG146*($V144/12)","v":35167.189916444113},{"$f":"'RB FORECAST'!AL146*($V144/12)","v":35167.189916444113},{"$f":"'RB FORECAST'!AM146*($V144/12)","v":35167.158718171762},{"$f":"'RB FORECAST'!AN146*($V144/12)","v":35167.14007852503},{"$f":"'RB FORECAST'!AO146*($V144/12)","v":35167.123510630561},{"$f":"'RB FORECAST'!AP146*($V144/12)","v":35167.122101796878},{"$f":"'RB FORECAST'!AQ146*($V144/12)","v":35167.122101796878},{"$f":"'RB FORECAST'!AR146*($V144/12)","v":35167.122101796878},{"$f":"'RB FORECAST'!AS146*($V144/12)","v":35167.122101796878},{"$f":"'RB FORECAST'!AT146*($V144/12)","v":35167.127065953289},{"$f":"'RB FORECAST'!AU146*($V144/12)","v":35166.779826728045},{"$f":"'RB FORECAST'!AV146*($V144/12)","v":35166.749291829983},{"$f":"'RB FORECAST'!AW146*($V144/12)","v":35155.42410814391},421940.52902588493,421993.18092361419,52.651897729258053,null,454733.07845112093,32739.89752750675]
[null,null,null,null,null,null,null,null,null,null,null,null,null,132,null,null,null,"General",137,{"$f":"T146","v":6.6699999999999995E-2},{"$f":"U143","v":8.1299999999999997E-2},8.1299999999999997E-2,{"$f":"'RB FORECAST'!V147*($V145/12)","v":0},{"$f":"'RB FORECAST'!W147*($V145/12)","v":0},{"$f":"'RB FORECAST'!X147*($V145/12)","v":0},{"$f":"'RB FORECAST'!Y147*($V145/12)","v":0},{"$f":"'RB FORECAST'!Z147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AA147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AB147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AC147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AD147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AE147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AF147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AG147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AL147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AM147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AN147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AO147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AP147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AQ147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AR147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AS147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AT147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AU147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AV147*($V145/12)","v":0},{"$f":"'RB FORECAST'!AW147*($V145/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,133,null,null,null,"Total",138,6.6699999999999995E-2,{"$f":"U143","v":8.1299999999999997E-2},8.1299999999999997E-2,{"$f":"SUM(W143:W145)","v":35287.90260524999},35287.90260524999,35287.902605249998,{"$f":"SUM(Z143:Z145)","v":35287.911144837213},35287.911870992131,35287.911870992131,35287.911870992131,35287.911870992131,35287.909312317781,35288.088289776424,35288.104028374066,35293.941365999992,{"$f":"SUM(AI143:AI145)","v":35293.941365999992},{"$f":"SUM(AJ143:AJ145)","v":35293.910055281172},35293.891348452438,35293.874720843087,35293.873306931615,35293.873306931615,35293.873306931615,35293.873306931615,35293.8782889801,35293.529798216834,35293.499153263278,35282.133150749993,423461.30944102397,423514.15110951336,52.841668489389122,null,463139.46828432573,39625.317174812371]
[null,null,null,null,null,null,null,null,null,null,null,null,null,134,null,null,null,null,139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,135,null,"399","Communication Equipment",null,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,136,null,null,null,"Distribution - Wyoming",141,0,null,null,{"$f":"'RB FORECAST'!V151*($T149/12)","v":0},{"$f":"'RB FORECAST'!W151*($T149/12)","v":0},{"$f":"'RB FORECAST'!X151*($T149/12)","v":0},{"$f":"'RB FORECAST'!Y151*($T149/12)","v":0},{"$f":"'RB FORECAST'!Z151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AA151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AB151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AC151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AD151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AE151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AF151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AG151*($T149/12)","v":0},{"$f":"'RB FORECAST'!AL151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AM151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AN151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AO151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AP151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AQ151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AR151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AS151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AT151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AU151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AV151*($V149/12)","v":0},{"$f":"'RB FORECAST'!AW151*($V149/12)","v":0},{"$f":"SUM(W149:AH149)","v":0},{"$f":"SUM(AI149:AT149)","v":0},{"$f":"AV149-AU149","v":0},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,137,null,null,null,"Distribution - Utah",142,0,null,null,{"$f":"'RB FORECAST'!V152*($T150/12)","v":0},{"$f":"'RB FORECAST'!W152*($T150/12)","v":0},{"$f":"'RB FORECAST'!X152*($T150/12)","v":0},{"$f":"'RB FORECAST'!Y152*($T150/12)","v":0},{"$f":"'RB FORECAST'!Z152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AA152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AB152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AC152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AD152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AE152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AF152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AG152*($T150/12)","v":0},{"$f":"'RB FORECAST'!AL152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AM152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AN152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AO152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AP152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AQ152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AR152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AS152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AT152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AU152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AV152*($V150/12)","v":0},{"$f":"'RB FORECAST'!AW152*($V150/12)","v":0},0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,138,null,null,null,"Total",143,0,null,null,{"$f":"SUM(W149:W150)","v":0},0,0,{"$f":"SUM(Z149:Z150)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AI149:AI150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reserve Variance (General)",null,null,145,-2589352,null,{"$f":"HLOOKUP($V$9,$T$9:$U$153,S153)","v":0},{"$f":"$V$153/12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$V$153/12","v":0},0,0,0,0,0,0,0,0,{"$f":"$V$153/12","v":0},{"$f":"SUM(W153:AH153)","v":0},{"$f":"SUM(AI153:AT153)","v":0},{"$f":"AV153-AU153","v":0},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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,140,null,null,"Total General Plant",null,null,null,null,null,{"$f":"SUM(W151,W153,W146,W140,W135,W129,W123,W117,W112,W106,W100,W94)","v":1178609.7775618432},1178507.6055118432,1158568.6852331765,{"$f":"SUM(Z151,Z153,Z146,Z140,Z135,Z129,Z123,Z117,Z112,Z106,Z100,Z94)","v":1158584.8806583057},1158331.3718723997,1514926.6967540791,1514921.7987066656,1519338.0738781004,1536982.2329383679,1538664.740688618,1535144.5310085823,1544277.3113293129,{"$f":"SUM(AI151,AI153,AI146,AI140,AI135,AI129,AI123,AI117,AI112,AI106,AI100,AI94)","v":1530306.4220360995},1546470.1855476946,1546649.4827592436,1546675.7149052224,1548087.2962914163,2544523.7657383326,2544515.8230283381,2547546.2389254528,2574483.0904489998,2602713.6499243691,2595847.2107465253,2613921.9955456955,{"$f":"SUM(W155:AH155)","v":16536857.706141295},{"$f":"SUM(AI155:AT155)","v":25741740.875897389},{"$f":"AV155-AU155","v":9204883.169756094},null,15372025.260282921,-10369715.615614468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,142,"Total Depreciation expense",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,"Production",null,null,null,null,null,{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"(HIST_403_PROD+EXPENSES!$G$395)/12","v":55324.015000000007},{"$f":"SUM(W158:AH158)","v":663888.18000000005},{"$f":"SUM(AI158:AT158)","v":663888.18000000005},{"$f":"AV158-AU158","v":0},null,506625.62999999995,-157262.5500000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,145,null,null,"Distribution - Wyoming",null,null,null,null,null,{"$f":"SUM(W82,W77,W72,W67,W62,W57,W52,W44,W36,W31,W11)+W86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":203904.37033589638},{"$f":"SUM(X82,X77,X72,X67,X62,X57,X52,X44,X36,X31,X11)+X86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":204628.7159144},{"$f":"SUM(Y82,Y77,Y72,Y67,Y62,Y57,Y52,Y44,Y36,Y31,Y11)+Y86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":204648.1428412919},{"$f":"SUM(Z82,Z77,Z72,Z67,Z62,Z57,Z52,Z44,Z36,Z31,Z11)+Z86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":206322.65429047417},{"$f":"SUM(AA82,AA77,AA72,AA67,AA62,AA57,AA52,AA44,AA36,AA31,AA11)+AA86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":215356.62228872106},{"$f":"SUM(AB82,AB77,AB72,AB67,AB62,AB57,AB52,AB44,AB36,AB31,AB11)+AB86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":221286.62242700189},{"$f":"SUM(AC82,AC77,AC72,AC67,AC62,AC57,AC52,AC44,AC36,AC31,AC11)+AC86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":222474.6887673889},{"$f":"SUM(AD82,AD77,AD72,AD67,AD62,AD57,AD52,AD44,AD36,AD31,AD11)+AD86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":223724.48281713686},{"$f":"SUM(AE82,AE77,AE72,AE67,AE62,AE57,AE52,AE44,AE36,AE31,AE11)+AE86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":226926.60633536949},{"$f":"SUM(AF82,AF77,AF72,AF67,AF62,AF57,AF52,AF44,AF36,AF31,AF11)+AF86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":228511.45105088866},{"$f":"SUM(AG82,AG77,AG72,AG67,AG62,AG57,AG52,AG44,AG36,AG31,AG11)+AG86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":228979.64859033111},{"$f":"SUM(AH82,AH77,AH72,AH67,AH62,AH57,AH52,AH44,AH36,AH31,AH11)+AH86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":236490.64132321952},{"$f":"SUM(AI82,AI77,AI72,AI67,AI62,AI57,AI52,AI44,AI36,AI31,AI11)+AI86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":237091.09771469899},{"$f":"SUM(AJ82,AJ77,AJ72,AJ67,AJ62,AJ57,AJ52,AJ44,AJ36,AJ31,AJ11)+AJ86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":238492.18738831807},{"$f":"SUM(AK82,AK77,AK72,AK67,AK62,AK57,AK52,AK44,AK36,AK31,AK11)+AK86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":242196.67525315},{"$f":"SUM(AL82,AL77,AL72,AL67,AL62,AL57,AL52,AL44,AL36,AL31,AL11)+AL86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":242631.42332641836},{"$f":"SUM(AM82,AM77,AM72,AM67,AM62,AM57,AM52,AM44,AM36,AM31,AM11)+AM86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":246421.21126321348},{"$f":"SUM(AN82,AN77,AN72,AN67,AN62,AN57,AN52,AN44,AN36,AN31,AN11)+AN86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":248293.6825392824},{"$f":"SUM(AO82,AO77,AO72,AO67,AO62,AO57,AO52,AO44,AO36,AO31,AO11)+AO86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":248866.94073305343},{"$f":"SUM(AP82,AP77,AP72,AP67,AP62,AP57,AP52,AP44,AP36,AP31,AP11)+AP86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":249799.50085577177},{"$f":"SUM(AQ82,AQ77,AQ72,AQ67,AQ62,AQ57,AQ52,AQ44,AQ36,AQ31,AQ11)+AQ86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":250861.08914289158},{"$f":"SUM(AR82,AR77,AR72,AR67,AR62,AR57,AR52,AR44,AR36,AR31,AR11)+AR86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":251839.22127994211},{"$f":"SUM(AS82,AS77,AS72,AS67,AS62,AS57,AS52,AS44,AS36,AS31,AS11)+AS86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":252212.59385485819},{"$f":"SUM(AT82,AT77,AT72,AT67,AT62,AT57,AT52,AT44,AT36,AT31,AT11)+AT86*('RB FORECAST'!$U$159/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":254838.90391037764},2623254.6469821199,{"$f":"SUM(AI159:AT159)","v":2963544.5272619757},340289.8802798558,null,2603995.7386009479,-359548.78866102779]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",null,null,null,null,null,{"$f":"SUM(W83,W78,W73,W68,W63,W58,W53,W48,W37,W32,W12)+W86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5480046.6486438839},{"$f":"SUM(X83,X78,X73,X68,X63,X58,X53,X48,X37,X32,X12)+X86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5518216.7501354758},{"$f":"SUM(Y83,Y78,Y73,Y68,Y63,Y58,Y53,Y48,Y37,Y32,Y12)+Y86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5590710.3725288119},{"$f":"SUM(Z83,Z78,Z73,Z68,Z63,Z58,Z53,Z48,Z37,Z32,Z12)+Z86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5631153.6554346476},{"$f":"SUM(AA83,AA78,AA73,AA68,AA63,AA58,AA53,AA48,AA37,AA32,AA12)+AA86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":5907857.2416508105},{"$f":"SUM(AB83,AB78,AB73,AB68,AB63,AB58,AB53,AB48,AB37,AB32,AB12)+AB86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6107383.1588424845},{"$f":"SUM(AC83,AC78,AC73,AC68,AC63,AC58,AC53,AC48,AC37,AC32,AC12)+AC86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6148371.9679172216},{"$f":"SUM(AD83,AD78,AD73,AD68,AD63,AD58,AD53,AD48,AD37,AD32,AD12)+AD86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6180479.2481418541},{"$f":"SUM(AE83,AE78,AE73,AE68,AE63,AE58,AE53,AE48,AE37,AE32,AE12)+AE86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6285821.1042501722},{"$f":"SUM(AF83,AF78,AF73,AF68,AF63,AF58,AF53,AF48,AF37,AF32,AF12)+AF86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6329621.310796245},{"$f":"SUM(AG83,AG78,AG73,AG68,AG63,AG58,AG53,AG48,AG37,AG32,AG12)+AG86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6342055.0617972165},{"$f":"SUM(AH83,AH78,AH73,AH68,AH63,AH58,AH53,AH48,AH37,AH32,AH12)+AH86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6517797.6337003987},{"$f":"SUM(AI83,AI78,AI73,AI68,AI63,AI58,AI53,AI48,AI37,AI32,AI12)+AI86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6530579.4249601746},{"$f":"SUM(AJ83,AJ78,AJ73,AJ68,AJ63,AJ58,AJ53,AJ48,AJ37,AJ32,AJ12)+AJ86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6559636.1155224806},{"$f":"SUM(AK83,AK78,AK73,AK68,AK63,AK58,AK53,AK48,AK37,AK32,AK12)+AK86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6676717.2649984099},{"$f":"SUM(AL83,AL78,AL73,AL68,AL63,AL58,AL53,AL48,AL37,AL32,AL12)+AL86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6688192.6772871651},{"$f":"SUM(AM83,AM78,AM73,AM68,AM63,AM58,AM53,AM48,AM37,AM32,AM12)+AM86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6802776.435343476},{"$f":"SUM(AN83,AN78,AN73,AN68,AN63,AN58,AN53,AN48,AN37,AN32,AN12)+AN86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6864976.1129536564},{"$f":"SUM(AO83,AO78,AO73,AO68,AO63,AO58,AO53,AO48,AO37,AO32,AO12)+AO86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6883290.9800056899},{"$f":"SUM(AP83,AP78,AP73,AP68,AP63,AP58,AP53,AP48,AP37,AP32,AP12)+AP86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6902588.4061377933},{"$f":"SUM(AQ83,AQ78,AQ73,AQ68,AQ63,AQ58,AQ53,AQ48,AQ37,AQ32,AQ12)+AQ86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6936475.0523055382},{"$f":"SUM(AR83,AR78,AR73,AR68,AR63,AR58,AR53,AR48,AR37,AR32,AR12)+AR86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6959579.6562187318},{"$f":"SUM(AS83,AS78,AS73,AS68,AS63,AS58,AS53,AS48,AS37,AS32,AS12)+AS86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":6967412.8902383046},{"$f":"SUM(AT83,AT78,AT73,AT68,AT63,AT58,AT53,AT48,AT37,AT32,AT12)+AT86*('RB FORECAST'!$U$160/('RB FORECAST'!$U$159+'RB FORECAST'!$U$160))","v":7023088.0117909592},72039514.153839216,81795313.027762383,{"$f":"AV160-AU160","v":9755798.8739231676},null,70089033.506113559,-11706279.521648824]
[null,null,null,null,null,null,null,null,null,null,null,null,null,146,null,null,"General",null,null,null,null,null,{"$f":"W155","v":1178609.7775618432},1178507.6055118432,1158568.6852331765,{"$f":"Z155","v":1158584.8806583057},1158331.3718723997,1514926.6967540791,1514921.7987066656,1519338.0738781004,1536982.2329383679,1538664.740688618,1535144.5310085823,1544277.3113293129,{"$f":"AI155","v":1530306.4220360995},1546470.1855476946,1546649.4827592436,1546675.7149052224,1548087.2962914163,2544523.7657383326,2544515.8230283381,2547546.2389254528,2574483.0904489998,2602713.6499243691,2595847.2107465253,2613921.9955456955,16536857.706141295,25741740.875897389,9204883.169756094,null,15372025.260282921,-10369715.615614468]
[null,null,null,null,null,null,null,null,null,null,null,null,null,147,null,null,"Total (including amortization of reserve variance)",null,null,null,null,null,{"$f":"SUM(W158:W161)","v":6917884.8115416234},6956677.086561719,7009251.2156032808,{"$f":"SUM(Z158:Z161)","v":7051385.2053834274},7336869.2508119317,7898920.493023566,7941092.4703912763,7978865.8198370915,8105053.9585239096,8152121.5175357517,8161503.2563961297,8353889.601352931,{"$f":"SUM(AI158:AI161)","v":8353300.9597109733},{"$f":"SUM(AJ158:AJ161)","v":8399922.5034584925},8520887.4380108025,8532823.8305188064,8652608.9578981064,9713117.576231271,9731997.7587670814,9755258.1609190181,9817143.2468974292,9869456.5424230434,9870796.7098396886,{"$f":"SUM(AT158:AT161)","v":9947172.9262470324},91863514.686962634,111164486.61092173,19300971.923959091,null,88571680.134997427,-22592806.475924298]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Expense",null,null,null,null,{"$f":"W162","v":6917884.8115416234},{"$f":"X162","v":6956677.086561719},7009251.2156032808,7051385.2053834274,7336869.2508119317,7898920.493023566,7941092.4703912763,7978865.8198370915,8105053.9585239096,8152121.5175357517,8161503.2563961297,8353889.601352931,8353300.9597109733,8399922.5034584925,8520887.4380108025,8532823.8305188064,8652608.9578981064,9713117.576231271,9731997.7587670814,9755258.1609190181,9817143.2468974292,9869456.5424230434,9870796.7098396886,9947172.9262470324,{"$f":"AU162","v":91863514.686962634},{"$f":"AV162","v":111164486.61092173},null,null,88571680.134997427,-22592806.475924298]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,2019,2020,null,{"$f":"W5","v":"2021-01-01"},"2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01","2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beginning Balance",{"$f":"E7","v":-744926548.90999973},-800090335.86999977,-816988475.98999977,null,{"$f":"U180","v":-857438718.08999979},{"$f":"W180","v":-862747505.26328433},-868090727.15098405,-873480617.4828068,-878907908.86688817,-884588615.69436276,-890768238.19518435,-896985295.46868265,-903235882.98757124,-909598483.85231352,-916002865.14761734,-922415574.32516599,-928999058.96877205,-935601172.83670163,-942244671.22110307,-948995546.47302294,-955757017.29498732,-962624817.70577753,-970433999.13607061,-978259939.92614329,-986106528.26279247,-994008050.09486377,-1001956008.8371347,-1009905157.2049751]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Retirements",12946004.189999999,51881153.780000001,27776109.589999996,null,{"$f":"$H8/12","v":803186.16800000006},803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,{"$f":"$I8/12","v":803186.16800000006},{"$f":"$I8/12","v":803186.16800000006},803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006,803186.16800000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intercompany Transfers",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustments",0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gain on Disposition of Assets",{"$f":"E11","v":-1494106.21},{"$f":"F11","v":9000},{"$f":"G11","v":2332765.04},null,{"$f":"SUM($S$171:$U$171)/SUM($S$168:$U$168)*W168","v":7352.0931321126209},{"$f":"SUM($S$171:$U$171)/SUM($S$168:$U$168)*X168","v":7352.0931321126209},{"$f":"SUM($S$171:$U$171)/SUM($S$168:$U$168)*Y168","v":7352.0931321126209},7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209,7352.0931321126209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss on Disposition of Assets",-2263.5700000000002,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proceeds",0,0,0,null,{"$f":"$H13/12","v":0},{"$f":"($H13-SUM(U173:W173))/12","v":0},0,0,{"$f":"$H13/12","v":0},0,0,0,0,0,0,0,{"$f":"$I13/12","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dismantling",2475270.04,0,0,null,{"$f":"$H14/12","v":21469.033551161298},{"$f":"$H14/12","v":21469.033551161298},21469.033551161298,21469.033551161298,21469.033551161298,21469.033551161298,21469.033551161298,21469.033551161298,21469.033551161298,21469.033551161298,21469.033551161298,21469.033551161298,{"$f":"$I14/12","v":2317.2900708416923},2317.2900708416923,2317.2900708416923,2317.2900708416923,2317.2900708416923,2317.2900708416923,2317.2900708416923,2317.2900708416923,2317.2900708416923,2317.2900708416923,2317.2900708416923,2317.2900708416923]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation and Amoritization Expense",-73583714.730000004,-75908104.390000001,-79488060.459999993,null,{"$f":"-W163","v":-6917884.8115416234},{"$f":"-X163","v":-6956677.086561719},-7009251.2156032808,{"$f":"-Z163","v":-7051385.2053834274},{"$f":"-AA163","v":-7336869.2508119317},-7898920.493023566,-7941092.4703912763,-7978865.8198370915,-8105053.9585239096,-8152121.5175357517,-8161503.2563961297,-8353889.601352931,-8353300.9597109733,-8399922.5034584925,-8520887.4380108025,-8532823.8305188064,-8652608.9578981064,-9713117.576231271,-9731997.7587670814,-9755258.1609190181,-9817143.2468974292,-9869456.5424230434,-9870796.7098396886,-9947172.9262470324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Amount Charged to Clearing",0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Adjustment (Moved to 254)",{"$f":"E18","v":4495023.32},{"$f":"F18","v":7119810.4900000002},{"$f":"G18","v":8928943.7300000004},null,{"$f":"((SUM($U$178)/SUM($U$175))*W175)","v":777090.34357380553},781447.9041786138,787353.58909719461,792086.5266187567,824155.12865398463,887290.69751856534,892027.90220968507,896271.00626510521,910445.799098238,915732.9275486382,916786.78416419902,938397.66306347819,938331.54057831806,{"$f":"((SUM($U$178)/SUM($U$175))*AJ175)","v":943568.56785409129},957156.63488793513,958497.45735141437,971952.99590489152,1091080.5947351835,1093201.4174914414,1095814.2730668562,1102765.8636230945,1108642.2489490912,1108792.7907962913,1117372.1791304003]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ending 108/111 Balance",{"$f":"E20","v":-800090335.86999977},{"$f":"F20","v":-816988475.98999977},{"$f":"G20","v":-857438718.08999979},null,{"$f":"SUM(W167:W178)","v":-862747505.26328433},-868090727.15098405,-873480617.4828068,-878907908.86688817,-884588615.69436276,-890768238.19518435,-896985295.46868265,-903235882.98757124,-909598483.85231352,-916002865.14761734,-922415574.32516599,-928999058.96877205,-935601172.83670163,-942244671.22110307,-948995546.47302294,-955757017.29498732,-962624817.70577753,-970433999.13607061,-978259939.92614329,-986106528.26279247,-994008050.09486377,-1001956008.8371347,-1009905157.2049751,-1017922102.4008887]

{"sheet":"PROJECTED ACC 252 (CONTR)","index":12,"n_rows":22,"n_cols":10,"rows_kept":22,"cut":false,"hidden":false,"merged":[[4,1,4,5]]}
[]
[]
[]
[]
[null,"Contributions in Aid of Construction"]
[]
[]
[null,null,"(A)","(B)","(C)","(D)","(E)","(F)","(G)"]
[null,null,2016,2017,2018,2019,2020,2021,2022]
[]
[1,"Beginning balance",24527224.149999995,19720559.149999995,{"$f":"+D17","v":12128596.149999995},{"$f":"+E17","v":2640376.5899999943},{"$f":"+F17","v":0},{"$f":"+G17","v":0},{"$f":"+H17","v":0}]
[2,"Contributions Received",null,null,null,null,null,null,null,"1/"]
[3,"Refunds",-1924893,-2369340,-2861864.05,-796397.97473052714,0,0,0,"2/"]
[4,"Cancellation of expired agreements",-2825320,-4458951,-6626355.5099999998,-1843978.6152694675,0,0,0,"3/"]
[5,"Cust advances for indust/reimbursable projects",-56452,-763672]
[]
[{"$f":"+A15+1","v":6},"Contributions for Mains - Ending Balance",{"$f":"SUM(C11:C15)","v":19720559.149999995},12128596.149999995,2640376.5899999943,0,0,0,0]
[]
[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 2015 ending balance less refunds based on the prior five-year Contributions Received balances (rounded)"]

{"sheet":"190_255_282 FORECAST","index":13,"n_rows":117,"n_cols":48,"rows_kept":117,"cut":false,"hidden":false,"merged":[[0,0,0,7],[2,31,2,37],[4,31,4,37],[5,31,5,37],[14,31,14,37],[51,31,51,37],[78,31,78,37],[89,31,89,37],[93,31,93,32],[26,31,26,37],[41,31,41,32],[42,31,42,37],[43,31,43,37],[48,31,48,37]]}
[null,null,null,null,null,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,null,null,"Questar Gas Company",null,null,null,"   "]
["Dominion Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Deferral  Tax Account Balances",null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance Sheet",null,null,null,"2020-12-01"]
["190, 255, 282 Forecast",null,null,"QUESTAR GAS COMPANY",null,null,null,null,null,null,null,null,null,null,null,null,null,"thru  Dec. 31, 2021"]
[null,null,null,"TAX ANALYSIS FOR UTAH RATE CASE",null,null,null,null,null,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,null,null,null,"Total","General","Production","Utah Distribution","Wyoming Distribution",null,"Questar Gas Company",null,"Tax Rate",0.24712939]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Dr.) / Cr.","YE True Up","Estimated","Estimated","Estimated",null,null,null,null,null,null,null,null,null,null,"Assets and Other Debits",null,null,null,null,null,null,null,"2021 5+7 Revenue Deficiency Study"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Balance","Booked","Balance","Change","Balance",null,2020,null,null,2021,null,null,null,null,null,"Net Gas Plant",null,null,null,null,null,null,null,"ADIT and EDIT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43465,"in Jan 2019","2020-12-31","Jan - Dec 20","2021-12-31",null,"Acct. 282000","Acct. 282100",null,"Acct. 282000","Acct. 282100",null,null,null,null,"101","General Plant",3186353704.21,267551822.05000001,79968136,2742611606.0700002,96222140.090000004,null,null,"Jan-May Actuals","7 months budegted","TOTAL 2021 ADIT",null,"2022 budgeted","TOTAL 2022 ADIT"]
["WYOMING 282 ADJUSTMENT DETAIL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct. 190000  Beg. Balance",0,0,{"$f":"+Q8+R8","v":0},null,{"$f":"+S8+T8","v":0},null,null,null,null,null,null,null,null,null,null,"101-ARC","General Plant ARC",70081061.390000001,0,null,69365697.810000002,715363.58,null,190,4764111.3099999949,null,{"$f":"SUM(AO8:AP8)","v":4764111.3099999949},null,null,{"$f":"AQ8+AS8","v":4764111.3099999949}]
[null,null,null,"YE","HIST SPREAD",null,"2021 CASE","2022 CASE",null,"2021 Change",null,"2021 Change ","2021 Change","Total",null,"Acct. 190008  Beg. Balance",{"$f":"AH35","v":52271894.810000002},0,{"$f":"+Q9+R9","v":52271894.810000002},null,{"$f":"+S9","v":52271894.810000002},null,{"$f":"S49","v":0.80799728181949515},{"$f":"S50","v":0.19200302590043997},{"$f":"+S11+S12","v":-345512210.79000002},{"$f":"W9","v":0.80799728181949515},{"$f":"X9","v":0.19200302590043997},{"$f":"+U11+U12","v":-345512210.79000002},null,null,null,"106","Completed Construction Not Classified - Gas",269216927.60000002,4818639.83,0,262721970.88999999,1676316.88,null,282,-524152389.04000002,-14697052.464429371,{"$f":"SUM(AO9:AP9)","v":-538849441.50442934},null,-7750638.0001300797,{"$f":"AQ9+AS9","v":-546600079.5045594}]
[null,null,null,null,null,null,null,null,null,null,null,"Not Prorated","Prorated","2021 Change",null,"Acct. 190009  Beg. Balance",{"$f":"AH36","v":12156825.140000001},0,12156825.140000001,null,12156825.140000001,null,null,null,null,null,null,null,null,null,null,"107","Construction Work in Progress - Gas",171101890.69,72636289.480000004,0,96978136.329999998,1487464.88,null,283,-47199799.82,0,-47199799.82,null,0,{"$f":"AQ10+AS10","v":-47199799.82}]
[null,null,null,"12/31/2020",null,null,null,null,null,null,null,null,null,null,null,"Acct. 282000  Beg. Balance",{"$f":"-AH91","v":-280377493.05000001},0,{"$f":"+Q11+R11","v":-280377493.05000001},null,{"$f":"+S11","v":-280377493.05000001},null,{"$f":"+S11","v":-280377493.05000001},{"$f":"+S12","v":-65134717.740000002},{"$f":"+X11+W11","v":-345512210.79000002},{"$f":"+U11","v":-280377493.05000001},{"$f":"+U12","v":-65134717.740000002},{"$f":"+AA11+Z11","v":-345512210.79000002},null,null,null,"108","Accum Prov for Depreciation of Gas Plant in Service",-851213105.17999995,-133462506.09999999,-71164490.400000006,-613261093.09000003,-33325015.59,null,null,{"$f":"SUM(AO8:AO10)","v":-566588077.55000007},{"$f":"SUM(AP8:AP10)","v":-14697052.464429371},-581285130.01442945,null,{"$f":"SUM(AS8:AS10)","v":-7750638.0001300797},{"$f":"AQ11+AS11","v":-589035768.01455951}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Acct. 282100  Beg. Balance",{"$f":"-AH92","v":-65134717.740000002},0,{"$f":"+Q12+R12","v":-65134717.740000002},null,{"$f":"+S12","v":-65134717.740000002},null,null,null,null,null,null,null,null,null,null,"111","Accum Prov for Amortization of Gas Plant in Service",-6225612.9100000001,-5710.28,-6150276.6600000001,-58742.89,-10883.08]
["190008","Accum Deferred Income Tax Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q8:Q12)","v":-281083490.84000003},{"$f":"SUM(R8:R12)","v":0},{"$f":"SUM(S8:S12)","v":-281083490.84000003},null,{"$f":"SUM(U9:U12)","v":-281083490.84000003},null,null,null,null,null,null,null,null,null,null,"114","Gas Plant Acquisition Adjustments",6644450.1500000004,0,null,6644450.1500000004,null,null,null,null,190,{"$f":"AQ8","v":4764111.3099999949}]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$221","v":0},{"$f":"IF($D$18=0,0,+D14/$D$18)","v":0},null,{"$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,null,null,null,null,null,null,null,"115","Accum Prov for Amortization of Gas Plant Acquisition Adjustm",-992000.05,0,null,-992000.05,null,null,null,null,283,{"$f":"AQ10","v":-47199799.82}]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$222","v":0},{"$f":"IF($D$18=0,0,+D15/$D$18)","v":0},null,0,{"$f":"+E15*H18","v":0},null,null,null,null,null,null,null,"Deferred Tax (Tax Depr. over / (under) Book Depr.)",null,{"$f":"+R47","v":-583434},{"$f":"+R15","v":-583434},{"$f":"R81","v":-446043.04178381449},{"$f":"SUM(S15:T15)","v":-1029477.0417838146},null,{"$f":"+S15*$W$9","v":-471413.08612107532},{"$f":"+S15*$X$9","v":-112021.09341319729},{"$f":"+W15+X15","v":-583434.17953427264},{"$f":"+W15+R78","v":-813266.39965551882},{"$f":"+X15+R79","v":-216210.82166256834},{"$f":"+Z15+AA15","v":-1029477.2213180872},null,null,null,"Net Current and Accrued Assets",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ13:AQ14)","v":-42435688.510000005}]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$223","v":0},{"$f":"IF($D$18=0,0,+D16/$D$18)","v":0},null,0,{"$f":"+E16*H18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"131","Cash",7451016.6500000004,7451016.6500000004]
[null,"General",null,{"$f":"+'Rate Base'!$AE$224","v":52271894.810000002},{"$f":"IF($D$18=0,0,+D17/$D$18)","v":1},null,{"$f":"+E17*$G$18","v":32566460.566633299},{"$f":"+E17*H18","v":32566460.566633299},null,null,null,null,null,null,null,"  Timing Differences - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"135","Working Funds",0,0,null,0,0]
[null,"Total",null,{"$f":"SUM(D14:D17)","v":52271894.810000002},{"$f":"SUM(E14:E17)","v":1},null,{"$f":"-AQ15*(1-E24)","v":32566460.566633299},{"$f":"G18","v":32566460.566633299},null,null,null,null,null,null,"RVX010","    Est. Bad Debt Expense",null,null,{"$f":"+R18","v":0},null,{"$f":"+S18+T18","v":0},null,{"$f":"+S18*$W$9","v":0},{"$f":"+S18*$X$9","v":0},{"$f":"+W18+X18","v":0},{"$f":"+U18*$Z$9","v":0},{"$f":"+U18*$AA$9","v":0},{"$f":"+Z18+AA18","v":0},null,null,null,"142","Customer A/R",184378661.44999999,560251.02,null,180249446.97999999,3568963.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAR060","    Est. Repairs Expense",null,null,{"$f":"-21000000*R46+(-21000000*R46)","v":-10397048.717999998},{"$f":"-21000000*R46","v":-5198524.3589999992},{"$f":"+S19+T19","v":-15595573.076999998},null,{"$f":"+S19*$W$9","v":-8400787.1030888651},{"$f":"+S19*$X$9","v":-1996264.8142902898},-10397051.917379156,-12601180.654633299,-2994397.2214354347,-15595577.876068734,null,null,null,"143.1","Accounts Receivable - Other",4003165.02,4003165.02,null,0,0,null,"Protected Excess Deferred Income Tax Amortization",1714438.0300000003,1293430.6900000153,{"$f":"SUM(AO19:AP19)","v":3007868.7200000156},null,2430100,null,null,"*EDIT not grossed up"]
["190009","Accum Deferred Income Tax State",null,null,null,null,null,null,null,null,null,null,null,null,"FAC060","    Est. Contribution in Aid Constr. ",null,null,{"$f":"25590126*R46","v":6334804.4457561532},{"$f":"25590126*R46","v":6334804.4457561532},12669608.891512306,null,5118504.7730290256,1216301.6220727409,6334806.395101767,10237009.546058051,2432603.2441454818,12669612.790203534,null,null,null,"144","Accum. Provision for Bad Debt",-4277412.7,0,null,-4167339.94,-110072.76,null,"Unprotected Excess Deferred Income Tax Amortization",997363.99,570882.48,{"$f":"SUM(AO20:AP20)","v":1568246.47},null,978656]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$228","v":0},{"$f":"IF($D$18=0,0,+D21/$D$18)","v":0},null,{"$f":"+E21*$G$25","v":0},{"$f":"+E21*H25","v":0},null,null,null,null,null,null,null,"    Est.  Developed Software",null,null,{"$f":"+R21","v":0},null,0,null,0,0,0,0,0,0,null,null,null,"146","Accounts Rec. from Affiliates",68881.690000000017,68881.690000000017,0,0]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$229","v":0},{"$f":"IF($D$18=0,0,+D22/$D$18)","v":0},null,0,{"$f":"+E22*H25","v":0},null,null,null,null,null,null,"BNX080","    Est.  Stock based comp.",null,null,0,null,0,null,0,0,0,0,0,0,null,null,null,"154","Plant Materials and Operating Supplies",18735930.48,0,null,18735930.48,null,null,"Remaining Excess Deferred Tax",null,null,-235259368.95999998,null,null,{"$f":"AQ22+AS19+AS20","v":-231850612.95999998}]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$230","v":0},{"$f":"IF($D$18=0,0,+D23/$D$18)","v":0},null,0,{"$f":"+E23*H25","v":0},null,null,null,null,null,null,"SCS010","    Est.  Amort. of  Loss on Debt. Reacq.",null,null,0,null,0,null,0,0,0,0,0,0,null,null,null,"164","Gas Stored Underground",45826911.25,0,45826911.25,null,null,null,null,null,null,{"$f":"AQ9-AQ22","v":-303590072.54442936},null,null,{"$f":"AT9-AT22","v":-314749466.54455942}]
[null,"General",null,{"$f":"+'Rate Base'!$AE$231","v":12156825.140000001},{"$f":"IF($D$18=0,0,+D24/$D$18)","v":0.23256905425349741},null,2295277.0090009845,{"$f":"+E24*H25","v":2295277.0090009845},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,null,null,null,"165","Prepaid Expenses",3526163.53,3526163.53,null,0,null,null,null,{"$f":"AN8","v":190},{"$f":"AQ8","v":4764111.3099999949}]
[null,"Total",null,{"$f":"SUM(D21:D24)","v":12156825.140000001},{"$f":"SUM(E21:E24)","v":0.23256905425349741},null,{"$f":"-AQ15*E25","v":9869227.9433667082},{"$f":"G25","v":9869227.9433667082},null,null,null,null,null,null,null,"Accts. 282000 - 282108  Ending Balance",null,null,{"$f":"SUM(S13:S24)","v":-285729169.11224389},null,{"$f":"SUM(U13:U24)","v":-285038932.06727153},null,null,null,null,null,null,null,null,null,null,"174","Misc. Current & Accrued Assets",1588797.99,1588797.99,null,0,0,null,"Production",-1.5833698127809396E-4,{"$f":"$AP$24*AO25","v":-754.33500329822493},null,null,null,190,{"$f":"AT8","v":4764111.3099999949}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(W11:W25)","v":-284131188.46618092},{"$f":"SUM(X11:X25)","v":-66026702.025630742},{"$f":"SUM(Y11:Y25)","v":-350157890.49181163},{"$f":"SUM(Z11:Z25)","v":-283554930.55823076},{"$f":"SUM(AA11:AA25)","v":-65912722.538952515},-349467653.09718329,null,null,null,"176","Derivatives",899522.5,899522.5,null,null,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$AP$24*AO26","v":145012.95971907512},null,null,"Production",-1.5833698127809396E-4,{"$f":"$AU$25*AT26","v":-754.33500329822493}]
[2820,"Accum Deferred Income Taxes - Federal",null,null,null,null,null,null,null,null,null,null,null,null,null,"Account 255000 (ITC)",null,null,{"$f":"SUM(R27:R27)-D69","v":0},0,{"$f":"SUM(S27:T27)","v":0},null,null,null,null,null,null,null,null,null,null,"Net Deferred Debits",null,null,null,null,null,null,null,"Distribution - Utah",0.92375000501857063,4400847.8465215247,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$AU$25*AT27","v":145012.95971907512}]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$256","v":-32506432.149999999},{"$f":"+D28/$D$32","v":0.11593809401884869},null,{"$f":"+E28*$G$32","v":-35197654.373845145},{"$f":"+E28*H32","v":-36491453.244625598},null,{"$f":"$J$32*E28","v":-2691222.2238451494},null,{"$f":"$L$32*E28","v":104293.59152979103},{"$f":"$M$32*E28","v":-39633.821605211262},{"$f":"SUM(L28:M28)","v":64659.769924579763},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(S15:S24)+S11+S12","v":-350157889.06224388},null,null,{"$f":"SUM(U15:U24)+U12+U11","v":-349467652.01727152},null,null,null,"181","Unamortized Debt Expense",4222591.55,4222591.55,null,null,null,null,"General",4.59697149189182E-2,219004.83876269369,null,null,"Distribution - Utah",0.92375000501857063,4400847.8465215247]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$257","v":-8486889.9900000002},{"$f":"+D29/$D$32","v":3.0269512355210779E-2},null,-9189523.451802941,{"$f":"+E29*H32","v":-9527312.8663665429},null,{"$f":"$J$32*E29","v":-702633.46180294163},null,{"$f":"$L$32*E29","v":27229.325995880859},{"$f":"$M$32*E29","v":-10347.73309770058},{"$f":"SUM(L29:M29)","v":16881.592898180279},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1823","Other Regulatory Assets",17417893.059999999,17417893.059999999,null,0,null,null,"TOTAL",{"$f":"SUM(AO25:AO28)","v":1},{"$f":"SUM(AP25:AP28)","v":4764111.3099999959},null,null,"General",4.59697149189182E-2,219004.83876269369]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$258","v":-257559818.18000001},{"$f":"+D30/$D$32","v":0.91861802236055057},null,-278883312.04905981,{"$f":"+E30*H32","v":-289134532.49620146},null,-21323493.869059756,null,826354.56108498736,-314032.61481641169,512321.94626857567,null,null,null,null,"***Send tab to Clifton Taylor in tax to update",null,null,null,null,null,null,null,null,null,null,null,null,"182400","Reg Asset - DSM Programs - UT",205624.32000000001,0,null,205624.32000000001,0,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(AT26:AT29)","v":1},{"$f":"SUM(AU26:AU29)","v":4764111.3099999959}]
[null,"General",null,{"$f":"+'Rate Base'!$AE$259","v":18175647.27},{"$f":"+D31/$D$32","v":-6.4825628734610008E-2},null,19680417.330278497,{"$f":"+E31*H32","v":20403832.062634163},null,1504770.0602784983,null,-58314.721327143292,22160.855984880061,-36153.865342263234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"182401","Reg Asset - DSM Programs - WY",138343.24,0,null,null,138343.24,null,null,{"$f":"AN9","v":282},{"$f":"AQ9","v":-538849441.50442934}]
[null,"Total",null,{"$f":"SUM(D28:D31)","v":-280377493.05000001},{"$f":"SUM(E28:E31)","v":1},null,{"$f":"AQ23","v":-303590072.54442936},{"$f":"AT23","v":-314749466.54455942},null,{"$f":"+G32-D32","v":-23212579.49442935},null,{"$f":"SUM(T15:T21)-M32-L39","v":899562.75728351588},{"$f":"R78","v":-341853.31353444344},{"$f":"SUM(L32:M32)","v":557709.4437490725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"182450","Reg Asset – STEP Program – UT",-141134.71,0,null,-141134.71,null,null,"Production",-1.5833698127809396E-4,{"$f":"$AP$31*AO32","v":85319.793931198219},null,null,null,282,{"$f":"AT9","v":-546600079.5045594}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected","Projected",null,null,null,null,null,null,null,null,null,null,null,null,"186","Misc. Deferred Debits",126101934.36,126101934.36,null,0,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$AP$31*AO33","v":-16401831.794213058},null,null,"Production",-1.5833698127809396E-4,{"$f":"$AU$32*AT33","v":86547.006555118089}]
[2821,"Accum Deferred Income Taxes - State",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,2020,"Change",null,null,null,null,null,null,null,null,null,null,null,"189","Unamort Loss on Reacq Debt",1235331.1399999999,1235331.1399999999,null,null,null,null,"Distribution - Utah",0.92375000501857063,-497762174.29397058,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$AU$32*AT34","v":-16637750.496144058}]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$263","v":-700755.31},{"$f":"+D35/$D$39","v":1.075855295477327E-2},null,{"$f":"+E35*$G$39","v":-507801.54581816797},{"$f":"+E35*H39","v":-507801.54581816797},null,{"$f":"$J$39*E35","v":192953.76418183208},null,{"$f":"$L$39*E35","v":1425.8052157295956},null,{"$f":"SUM(L35:M35)","v":1425.8052157295956},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"190008","Accum Defer Tax - Federal",52271894.810000002,52271894.810000002,null,null,null,null,"General",4.59697149189182E-2,-24770755.210176904,null,null,"Distribution - Utah",0.92375000501857063,-504921826.18548787]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$264","v":0},{"$f":"+D36/$D$39","v":0},null,0,{"$f":"+E36*H39","v":0},null,{"$f":"$J$39*E36","v":0},null,{"$f":"$L$39*E36","v":0},null,{"$f":"SUM(L36:M36)","v":0},null,"         Estimated Tax Depreciation ",null,{"$f":"AK117","v":-94220360},{"$f":"AL117","v":-113939270},{"$f":"+S36-R36","v":-19718910},null,null,null,null,null,null,null,null,null,null,null,"190009","Accum Defer Tax - State",12156825.140000001,12156825.140000001,null,null,null,null,"TOTAL",{"$f":"SUM(AO32:AO35)","v":1},{"$f":"SUM(AP32:AP35)","v":-538849441.50442934},null,null,"General",4.59697149189182E-2,-25127049.829482619]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$265","v":-64071192.340000004},{"$f":"+D37/$D$39","v":0.98367191204780668},null,-46429117.337213129,{"$f":"+E37*H39","v":-46429117.337213129},null,17642075.002786875,null,130363.67889440055,null,130363.67889440055,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191000","Unrecovered Purchased Gas Costs - Utah/Wyoming",25773068.449999999,0,null,25443712.489999998,329355.96000000002,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(AT33:AT36)","v":1},{"$f":"SUM(AU33:AU36)","v":-546600079.5045594}]
[null,"General",null,{"$f":"+'Rate Base'!$AE$266","v":-362770.09},{"$f":"+D38/$D$39","v":5.5695349974199488E-3},null,-262880.93696870585,{"$f":"+E38*H39","v":-262880.93696870585},null,99889.153031294205,null,738.11711313710191,null,738.11711313710191,null,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"191400","GreenTherm Project",-27322.11,0,null,-27322.11,null,null,null,{"$f":"AN10","v":283},{"$f":"AQ10","v":-47199799.82}]
[null,"Total",null,{"$f":"SUM(D35:D38)","v":-65134717.74000001},{"$f":"SUM(E35:E38)","v":0.99999999999999989},null,{"$f":"AP43","v":-47199799.820000008},{"$f":"AU44","v":-47199799.820000008},null,{"$f":"+G39-D39","v":17934917.920000002},null,{"$f":"SUM(T15:T20)*AA9","v":132527.60122326727},null,132527.60122326727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191800","Utah/Idaho Low Income Credit/Charge",-420354.86,0,null,-420354.86,null,null,"Production",-1.5833698127809396E-4,{"$f":"$AP$38*AO39","v":7473.4738204291225},null,null,null,283,{"$f":"AT10","v":-47199799.82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Tax Depreciation",null,{"$f":"SUM(R36:R39)","v":-94220360},{"$f":"SUM(S36:S39)","v":-113939270},{"$f":"+S40-R40","v":-19718910},null,null,null,null,null,null,null,null,null,null,null,"191900","Utah/Idaho CET Balancing",684620.51,0,null,684620.51,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$AP$38*AO40","v":-1436696.6312644943},null,null,"Production",-1.5833698127809396E-4,{"$f":"$AU$39*AT40","v":7473.4738204291225}]
[null,"GRAND TOTAL",null,{"$f":"+D39+D32+D25+D18","v":-281083490.84000003},null,null,{"$f":"+G39+G32+G25+G18","v":-308354183.85442936},{"$f":"+H39+H32+H25+H18","v":-319513577.85455942},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"191901","Wyoming CET Balancing",177915.86,0,null,null,177915.86,null,"Distribution - Utah",0.92375000501857063,-43600815.320600532,null,null,"Distribution - Wyoming",3.0438617043789282E-2,{"$f":"$AU$39*AT41","v":-1436696.6312644943}]
[null,null,null,{"$f":"+D39+D32+D25+D18","v":-281083490.84000003},null,null,{"$f":"+G39+G32+G25+G18","v":-308354183.85442936},{"$f":"+H39+H32+H25+H18","v":-319513577.85455942},null,null,null,null,null,null,null,"Estimated Book Depr. (Forecast)",null,{"$f":"-'108_111 Projection'!H24","v":91863514.686962634},{"$f":"-'108_111 Projection'!I24","v":111164486.61092173},3998000,null,null,null,null,null,null,null,null,null,null,null,"Assets and Other Debits",null,{"$f":"SUM(AH7:AH14,AH16:AH26,AH28:AH41)","v":3346966184.52},{"$f":"SUM(AI7:AI14,AI16:AI26,AI28:AI41)","v":443042803.44000006},{"$f":"SUM(AJ7:AJ14,AJ16:AJ26,AJ28:AJ41)","v":48480280.189999998},2784573208.3799996,70869892.509999976,null,"General",4.59697149189182E-2,-2169761.3419554066,null,null,"Distribution - Utah",0.92375000501857063,-43600815.320600532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liabilities and Other Credits",null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(AO39:AO42)","v":1},{"$f":"SUM(AP39:AP42)","v":-47199799.820000008},null,null,"General",4.59697149189182E-2,-2169761.3419554066]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Difference",null,{"$f":"+R40+R42","v":-2356845.3130373657},{"$f":"+S40+S42","v":-2774783.3890782744},{"$f":"+S44-R44","v":-417938.07604090869},null,null,null,null,null,null,null,null,null,null,null,"Proprietary Capital",null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(AT40:AT43)","v":1},{"$f":"SUM(AU40:AU43)","v":-47199799.820000008}]
[null,null,null,null,null,null,null,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",22974065,22974065]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Taxes!$L$41","v":0.24754877899999997},{"$f":"Taxes!$L$41","v":0.24754877899999997},null,null,null,null,null,null,null,null,null,null,null,null,"207","Premium on Common Stock",272445462.82999998,272445462.82999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Deferral - Accts. 2820 / 2821",null,{"$f":"ROUND(R44*R46,0)","v":-583434},{"$f":"ROUND(S44*S46,0)","v":-686894},{"$f":"+S47-R47","v":-103460},null,null,null,null,null,null,null,null,null,null,null,"211","Miscellaneous Paid-In Capital",203257106.87,203257106.87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"216","Unappropriated Ret. Earnings",724307080.60000002,724307080.60000002]
[255,"Deferred Investment Tax Credits",null,null,null,"2020 CASE",{"$f":"+G9","v":"2021 CASE"},{"$f":"+H9","v":"2022 CASE"},null,null,null,null,null,null,null,null,"Fed",{"$f":"(R44-R50)*Taxes!L38","v":-471413.08612107532},{"$f":"R49/R47","v":0.80799728181949515},null,null,null,null,null,null,null,null,null,null,null,null,"Long-Term Debt"]
[null,"Production",null,{"$f":"+'Rate Base'!$AE$249","v":0},null,{"$f":"+D50","v":0},0,0,null,null,null,null,null,null,null,null,"state",{"$f":"R44*Taxes!L36","v":-112021.09341319729},{"$f":"R50/R47","v":0.19200302590043997},null,null,null,null,null,null,null,null,null,null,null,null,"224","Long Term Notes",750000000,750000000]
[null,"Distribution - Wyoming",null,{"$f":"+'Rate Base'!$AE$250","v":0},null,{"$f":"+D51","v":0},0,0,null,null,null,null,null,null,null,"ADIT Proration Computation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"230","Asset Retire Obligation",84987084.930000007,84987084.930000007,null,0,0]
[null,"Distribution - Utah",null,{"$f":"+'Rate Base'!$AE$251","v":0},null,0,0,0,null,null,null,null,null,null,null,"Effective Date of Rates = 3/31/20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Misc. Long Term Liab. & Deferred Credits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Period = 4/1/20 - 12/31/20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,"Obligations under Capital Lease – NonCurr",61207.22,61207.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"228200","Accumulated Provision for Injuries and Damages",675000,675000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"228300","Accumulated Provision for Pensions & Benefits",4465715,4465715]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Book Depreciation",{"$f":"S42","v":111164486.61092173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Tax Depreciation",{"$f":"S40","v":-113939270}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Timing Difference",{"$f":"SUM(Q56:Q57)","v":-2774783.3890782744}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT",{"$f":"Q58*Taxes!L38","v":-582704.51170643757}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ADIT",{"$f":"Q58*Taxes!L41","v":-686894.23995580862}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State ADIT (Net of Fed)",{"$f":"Q61-Q60","v":-104189.72824937105}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","2020 Totals"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT by Month",null,{"$f":"$Q$60/12","v":-48558.709308869795},{"$f":"$Q$60/12","v":-48558.709308869795},-48558.709308869795,-48558.709308869795,-48558.709308869795,-48558.709308869795,-48558.709308869795,-48558.709308869795,-48558.709308869795,-48558.709308869795,-48558.709308869795,-48558.709308869795,{"$f":"SUM(R65:AC65)","v":-582704.51170643757}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Number of Days in Projected Period",null,275]
[null,"General",null,{"$f":"+'Rate Base'!$AE$252","v":0},null,0,0,0]
[null,"Total",null,{"$f":"SUM(D50:D68)","v":0},null,{"$f":"SUM(F50:F68)","v":0},{"$f":"SUM(G50:G68)","v":0},{"$f":"SUM(H50:H68)","v":0},null,null,null,null,null,null,null,"Total Number of Days in Projected Period",null,null,null,null,30,31,30,31,31,30,31,30,31]
[null,"Check",null,null,null,null,{"$f":"-S27","v":0},{"$f":"-U27","v":0},null,null,null,null,null,null,null,"Number of Days Remaining in Projected Period",null,275,275,275,246,215,185,154,123,93,62,32,1]
[null,"Change Year/Year",null,null,null,null,{"$f":"F69-G69","v":0},{"$f":"G69-H69","v":0},null,null,null,null,null,null,null,"Proration Factor (Beginning April 1, 2020)",null,{"$f":"R70/$R$67","v":1},{"$f":"S70/$R$67","v":1},1,0.89454545454545453,0.78181818181818186,0.67272727272727273,0.56000000000000005,0.44727272727272727,0.33818181818181819,0.22545454545454546,0.11636363636363636,3.6363636363636364E-3,null,null,"252","Misc Customer Credits",0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"253","Other Deferred Credits - 253-1 Uncl.",11080645.529999999,10977350.09,0,101019.85,2275.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Prorated ADIT Activity",null,{"$f":"R65*R71","v":-48558.709308869795},{"$f":"S65*S71","v":-48558.709308869795},-48558.709308869795,-43437.972690843526,-37964.081823298206,-32666.768080512407,-27192.877212967087,-21718.986345421763,-16421.672602635968,-10947.781735090644,-5650.4679923048488,-176.57712475952653,{"$f":"SUM(R73:AC73)","v":-341853.31353444344},null,"254000","Other Regulatory Liabilities",819172.23,-283865.71999999997,null,928340.86,174697.09]
[null,null,null,null,null,null,null,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","Regulatory Liability Tax Reform",238567439.11000001,238567439.11000001,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projected Prorated ADIT Adjustment",null,{"$f":"SUM(R73:R74)","v":-48558.709308869795},{"$f":"SUM(S73:S74)","v":-48558.709308869795},-48558.709308869795,-43437.972690843526,-37964.081823298206,-32666.768080512407,-27192.877212967087,-21718.986345421763,-16421.672602635968,-10947.781735090644,-5650.4679923048488,-176.57712475952653,{"$f":"SUM(R75:AC75)","v":-341853.31353444344},null,"254019","Reg Liability-Def Tax PGA/EEP",533724.25,533724.25,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254020,"Oth Reg Liab-Plant Removal",1328409.71,null,null,1116071.92,212337.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,254021,"Oth Reg Liab-Plant ARO",172766495.80000001,317.73,-71120.94,166536872.96000001,6300426.0499999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Federal ADIT at 12/31/2020 with Proration",null,{"$f":"AD73","v":-341853.31353444344},null,null,null,null,null,null,null,null,null,null,null,null,null,254024,"Oth Reg Liab-COS Tax Gross Up",25978152.5,0,null,25092443.41,885709.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"State Net of Fed",null,{"$f":"Q62","v":-104189.72824937105},null,null,null,null,null,null,null,null,null,null,null,null,null,"Current and Accrued Liabilities"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"H80-G80","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"232","Accounts Payable - General",97452248.710000008,97452248.710000008,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total 2020 ADIT Adjustment",null,{"$f":"SUM(R78:R80)","v":-446043.04178381449},null,null,null,null,null,null,null,null,null,null,null,null,null,"233","Notes Payable to Affiliates",256258624.56999999,256258624.56999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"234","Accounts Payable to Affiliates",43300825.200000003,43300825.200000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"235","Customer Deposits",4002191.2,0,null,3878615.51,123575.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT AMORTIZATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"236","Taxes Accrued",201778.55,2748811.63,2398.5,-2921097.65,371666.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FEDERAL - 190008","FEDERAL",-1109772,null,null,null,null,null,null,null,null,null,null,null,null,"237","Interest Accrued",6455416.6699999999,6455416.6699999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282 ALLOCATION %","Gross Up in 190008",null,null,null,null,null,null,null,null,null,null,null,null,"241","Tax Collections Payable",12334521.130000001,2304505.64,null,9624792.1899999995,405223.3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",{"$f":"E28","v":0.11593809401884869},{"$f":"$S$85*R87","v":-128664.85047548576},null,null,null,null,null,null,null,null,null,null,null,null,"242002","Miscellaneous Current & Accrued Liabilities",26443564.530000001,26443564.530000001,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Wyoming",{"$f":"E29","v":3.0269512355210779E-2},{"$f":"$S$85*R88","v":-33592.257265466978},null,null,null,null,null,null,null,null,null,null,null,null,243,"Obligations under Capital Lease – Curr",13112.42,13112.42]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",{"$f":"E30","v":0.91861802236055057},{"$f":"$S$85*R89","v":-1019456.5599111129},null,null,null,null,null,null,null,null,null,null,null,null,"245","Derivative Liability",646522.69999999995,646522.69999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"E31","v":-6.4825628734610008E-2},{"$f":"$S$85*R90","v":71941.667652065618},null,null,null,null,null,null,null,null,null,null,null,null,"Deferred Income Taxes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(R87:R90)","v":1},{"$f":"SUM(S87:S90)","v":-1109772},"Represents FED Gross Up",null,null,null,null,null,null,null,null,null,null,null,"282000","Deferred Taxes-Federal",280377493.05000001,-18175647.27,32506432.149999999,257559818.18000001,8486889.9900000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282100","Deferred Taxes-State",65134717.740000002,362770.09,700755.31,64071192.340000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"283","Deferred Taxes- Purchase Gas Adjustment",40098406.469999999,0,40098406.469999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Liabilities and Other Credits",null,{"$f":"SUM(AH45:AH48,AH50:AH51,AH53:AH78,AH80:AH89,AH91:AH93)","v":3346966184.5200005},{"$f":"SUM(AI45:AI48,AI50:AI51,AI53:AI78,AI80:AI89,AI91:AI93)","v":2730778442.8000002},73236871.489999995,525988069.57000005,16962800.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT AMORTIZATION","FEDERAL - 190008 ","FEDERAL",52680,null,"EDIT AMORTIZATION","STATE - 190009","STATE",-250858]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"282 ALLOCATION %","Gross Up in 283000",null,null,null,"282 ALLOCATION %"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",{"$f":"E28","v":0.11593809401884869},{"$f":"$S$95*R97","v":6107.6187929129492},null,null,"Production",{"$f":"R97","v":0.11593809401884869},{"$f":"$X$95*W97","v":-29083.998389380344}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Wyoming",{"$f":"E29","v":3.0269512355210779E-2},{"$f":"$S$95*R98","v":1594.5979108725039},null,null,"Distribution - Wyoming",{"$f":"R98","v":3.0269512355210779E-2},{"$f":"$X$95*W98","v":-7593.3493304034655}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",{"$f":"E30","v":0.91861802236055057},{"$f":"$S$95*R99","v":48392.797417953807},null,null,"Distribution - Utah",0.91861802236055057,-230442.679853323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"E31","v":-6.4825628734610008E-2},{"$f":"$S$95*R100","v":-3415.0141217392552},null,null,"General",-6.4825628734610008E-2,16262.027573106798]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(R97:R100)","v":1},{"$f":"SUM(S97:S100)","v":52680.000000000007},"Reclass amount from 283 to 190",null,"TOTAL",{"$f":"SUM(W97:W100)","v":1},{"$f":"SUM(X97:X100)","v":-250858}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EDIT AMORTIZATION - REG LIAB 254",5284620]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2220905]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reg Liab"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production",{"$f":"$R$104*R87","v":612688.77041388815}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Wyoming",{"$f":"$R$104*R88","v":159962.870382594}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distribution - Utah",{"$f":"$R$104*R89","v":4854547.1733270129},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"General",{"$f":"$R$104*R90","v":-342578.81412349473},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-82567025,-75026760]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(R107:R110)","v":5284620}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-11653335,-38912510]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK110:AK115)","v":-94220360},{"$f":"SUM(AL110:AL115)","v":-113939270}]

{"sheet":"EDIT Amort Adj","index":14,"n_rows":1254,"n_cols":22,"rows_kept":1254,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[null,null,null,null,null,null,null,null,null,null,null,"   "]
[]
[]
[null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,"TCJA Tax Reform - EDIT Amortization"]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,"EDIT Adjustment"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"A","B","C"]
[]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,"EDIT Amortization","Tax Gross-Up","1/"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,null,"Total Excess Deferred Taxes Related to Federal Tax Reform",2020,3362800.3401924702,4466637.82]
[null,null,null,null,null,null,null,null,null,null,null,null,2021,3905949.2109966478,4576115.1900000153]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,null,null,2022,3408756,{"$f":"(O17/N17)*N18","v":3993615.7046505637}]
[]
[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,{"$f":"SUM(E21:E21)","v":0},null,null,null,null,"2021 Adjustment (2021 less 2020)",null,{"$f":"-(N17-N16)","v":-543148.8708041776}]
[null,null,null,null,null,null,null,null,null,null,null,"2022 Adjustment (2022 less 2020)",null,{"$f":"-(N18-N16)","v":-45955.659807529766}]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,2021,2022]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0},null,null,null,null,"Beginning Balance (EDIT)",239895848.82000002,{"$f":"O36","v":237942874.21450174}]
[null,null,null,null,null,null,null,null,null,null,null,"Annual Amortization",3905949.2109966478,4527678.4014719343]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0},null,null,null,null,"Monthly Amortization",{"$f":"M28/12","v":325495.76758305397},{"$f":"N28/12","v":377306.5334559945}]
[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,{"$f":"SUM(E32:E32)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Active"]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0},null,null,1,null,null,"2020 EDIT Adjustment","2021 EDIT Adjustment","2022 EDIT Adjustment",null,{"$f":"'Control Panel'!F39","v":"2021 EDIT Adjustment"},null,"2/","2022 EDIT Change","Proration Factor","2022 EDIT Change Prorated"]
[null,null,null,null,null,null,null,null,null,2,null,"Pretax Rate Base Amount - Utah"]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0},null,null,3,null,"Beginning Balance",null,{"$f":"M27","v":239895848.82000002},{"$f":"N49","v":237942874.21450174}]
[null,null,null,null,null,null,null,null,null,{"$f":"J36+1","v":4},null,"January",0,{"$f":"N36-$M$29","v":239570353.05241698},{"$f":"O36-$V37","v":237565567.68104574},null,{"$f":"HLOOKUP($Q$34,$M$34:$O$53,J37,FALSE)","v":239570353.05241698},null,null,{"$f":"$N$28/12","v":377306.5334559945},1,{"$f":"T37*U37","v":377306.5334559945}]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0},null,null,{"$f":"J37+1","v":5},null,"February",0,{"$f":"N37-$M$29","v":239244857.28483394},{"$f":"O37-$V38","v":237188261.14758974},null,239244857.28483394,null,null,{"$f":"$N$28/12","v":377306.5334559945},1,{"$f":"T38*U38","v":377306.5334559945}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0},null,null,6,null,"March",0,238919361.5172509,236810954.61413375,null,238919361.5172509,null,null,377306.5334559945,1,377306.5334559945]
[null,null,null,null,null,null,null,null,null,7,null,"April",0,238593865.74966785,236473436.76966038,null,238593865.74966785,null,null,377306.5334559945,{"$f":"'190_255_282 FORECAST'!U71","v":0.89454545454545453},337517.84447336238]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0},null,null,8,null,"May",0,238268369.98208481,236178451.66168571,null,238268369.98208481,null,null,377306.5334559945,{"$f":"'190_255_282 FORECAST'!V71","v":0.78181818181818186},294985.1079746866]
[null,null,null,null,null,null,null,null,null,9,null,"June",0,237942874.21450177,235924627.26645169,null,237942874.21450177,null,null,377306.5334559945,{"$f":"'190_255_282 FORECAST'!W71","v":0.67272727272727273},253824.39523403268]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0},null,null,10,null,"July ",0,237617378.44691873,235713335.60771632,null,237617378.44691873,null,null,377306.5334559945,{"$f":"'190_255_282 FORECAST'!X71","v":0.56000000000000005},211291.65873535693]
[null,null,null,null,null,null,null,null,null,11,null,"August",0,237291882.67933568,235544576.68547964,null,237291882.67933568,null,null,377306.5334559945,{"$f":"'190_255_282 FORECAST'!Y71","v":0.44727272727272727},168758.92223668119]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0},null,null,12,null,"September",0,236966386.91175264,235416978.47598362,null,236966386.91175264,null,null,377306.5334559945,{"$f":"'190_255_282 FORECAST'!Z71","v":0.33818181818181819},127598.20949602724]
[null,null,null,null,null,null,null,null,null,13,null,"October",0,236640891.1441696,235331913.00298628,null,236640891.1441696,null,null,377306.5334559945,{"$f":"'190_255_282 FORECAST'!AA71","v":0.22545454545454546},85065.472997351491]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E47:E47)","v":0},null,null,14,null,"November",0,236315395.37658656,235288008.24272957,null,236315395.37658656,null,null,377306.5334559945,{"$f":"'190_255_282 FORECAST'!AB71","v":0.11636363636363636},43904.76025669754]
[null,null,"Total Revenue",null,{"$f":"SUM(E43:E47)","v":0},null,{"$f":"SUM(G43:G47)","v":0},null,null,15,null,"December",0,235989899.60900351,235286636.21897155,null,235989899.60900351,null,null,377306.5334559945,{"$f":"'190_255_282 FORECAST'!AC71","v":3.6363636363636364E-3},1372.0237580217981]
[null,null,null,null,null,null,null,null,null,16,null,"Adjusted Balance (Historical Avg, Forecast Prorated)",null,{"$f":"(SUM(N37:N47)+N36*0.5+N48*0.5)/12","v":237942874.21450174},{"$f":"(SUM(O37:O47)+O36*0.5+O48*0.5)/12","v":236170905.53101656},null,237942874.21450174,null,null,{"$f":"SUM(T37:T48)","v":4527678.4014719343},null,{"$f":"SUM(V37:V48)","v":2656237.9955302011}]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E50:E50)","v":0},null,null,17]
[null,null,null,null,null,null,null,null,null,18,null,"Adjustment to  Expense - 410100 (Utah)",null,{"$f":"N21","v":-543148.8708041776},{"$f":"N22","v":-45955.659807529766},null,{"$f":"HLOOKUP($Q$34,$M$34:$O$53,J51,FALSE)","v":-543148.8708041776},null,null,"2022 Proration Adjustment",null,{"$f":"T49-V49","v":1871440.4059417332}]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E52:E52)","v":0},null,null,19]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0},null,null,20,null,"Adjustment to Rate Base - 254 (Utah)",null,{"$f":"N49-N36","v":-1952974.6054982841},{"$f":"O49-O36","v":-1771968.6834851801},null,{"$f":"HLOOKUP($Q$34,$M$34:$O$53,J53,FALSE)","v":-1952974.6054982841}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$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,null,null,"1/ The EDIT Amortization is grossed up for taxes on the Balance Sheet"]
[null,null,"Total Revenue",null,{"$f":"SUM(E52:E56)","v":0},null,{"$f":"SUM(G52:G56)","v":0},null,null,null,null,"2/ Per IRS normalization rule, any forecasted change in EDIT or ADIT balances must use proration method for rate-making purposes."]
[]
[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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(G490:G491)","v":0}]
[]
["496","EDIT Amort"]
[null,null,"Utah",null,0,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,{"$f":"N51","v":-543148.8708041776},null,{"$f":"SUM(E927:E927)","v":-543148.8708041776}]
[]
[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,{"$f":"E921+E923+E925+E927+E929+E931","v":-543148.8708041776},null,{"$f":"SUM(E933:E933)","v":-543148.8708041776}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E913+E933","v":-543148.8708041776},null,{"$f":"SUM(E936:E936)","v":-543148.8708041776}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":-543148.8708041776},null,{"$f":"SUM(E939:E939)","v":-543148.8708041776}]
[]
[]
[]
["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}]
[]
["254","Other Regulatory Liabilities"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1123:E1123)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1124:E1124)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"Q53","v":-1952974.6054982841},null,{"$f":"SUM(E1125:E1125)","v":-1952974.6054982841}]
[null,null,"General",null,null,null,{"$f":"SUM(E1126:E1126)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1123:E1126)","v":-1952974.6054982841},null,{"$f":"SUM(G1123:G1126)","v":-1952974.6054982841}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1091+E1102+E1109+E1116+E1123","v":0},null,{"$f":"G1091+G1102+G1109+G1116+G1123","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1092+E1103+E1110+E1117+E1124","v":0},null,{"$f":"G1092+G1103+G1110+G1117+G1124","v":0}]
[null,"Distribution - Utah",null,null,-1952974.6054982841,null,-1952974.6054982841]
[null,"General",null,null,0,null,0]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1095+E1099+E1106+E1113+E1120+E1127","v":-1952974.6054982841},null,{"$f":"G1095+G1099+G1106+G1113+G1120+G1127","v":-1952974.6054982841}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1143:E1143)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1144:E1144)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1143:E1144)","v":0},null,{"$f":"SUM(G1143:G1144)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1148:E1148)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1148)","v":0},null,{"$f":"SUM(G1148)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1152:E1152)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1152)","v":0},null,{"$f":"SUM(G1152)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$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,{"$f":"SUM(G1156:G1159)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1163:E1163)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1165:E1165)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1166:E1166)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1163:E1166)","v":0},null,{"$f":"SUM(G1163:G1166)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1170:E1170)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1171:E1171)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1170:E1171)","v":0},null,{"$f":"SUM(G1170:G1171)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1175:E1175)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1176:E1176)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1175:E1176)","v":0},null,{"$f":"SUM(G1175:G1176)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1180:E1180)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1180)","v":0},null,{"$f":"SUM(G1180)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[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}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[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}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1198:E1198)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1199:E1199)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1200:E1200)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1201:E1201)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1198:E1201)","v":0},null,{"$f":"SUM(G1198:G1201)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1205:E1205)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1205)","v":0},null,{"$f":"SUM(G1205)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1148+E1156+E1163+E1184+E1191+E1198","v":0},null,{"$f":"G1148+G1156+G1163+G1184+G1191+G1198","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1143+E1157+E1164+E1170+E1185+E1192+E1199+E1175","v":0},null,{"$f":"G1143+G1157+G1164+G1170+G1185+G1192+G1199+G1175","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1144+E1158+E1165+E1171+E1186+E1193+E1200+E1176","v":0},null,{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0}]
[null,"General",null,null,{"$f":"E1152+E1159+E1166+E1180+E1187+E1194+E1201+E1205","v":0},null,{"$f":"G1152+G1159+G1166+G1180+G1187+G1194+G1201+G1205","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1145+E1149+E1153+E1160+E1167+E1172+E1177+E1181+E1188+E1195+E1202+E1206","v":0},null,{"$f":"+G1145+G1149+G1153+G1160+G1167+G1172+G1177+G1181+G1188+G1195+G1202+G1206","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1131+E1209","v":0},null,{"$f":"G1131+G1209","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1132+G1210","v":0}]
[null,"Distribution - Utah",null,null,-1952974.6054982841,null,{"$f":"G1133+G1211","v":-1952974.6054982841}]
[null,"General",null,null,0,null,{"$f":"G1134+G1212","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1137+E1215","v":-1952974.6054982841},null,{"$f":"G1137+G1215","v":-1952974.6054982841}]
[]
["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(E1229:E1229)","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,{"$f":"E923+E925+E927","v":-543148.8708041776},null,-543148.8708041776]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1229:E1235)","v":-543148.8708041776},null,-543148.8708041776]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1237/365","v":-1488.0790980936372},null,{"$f":"SUM(E1239:E1239)","v":-1488.0790980936372}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1239*E1241","v":1346.7115837747417},null,{"$f":"SUM(E1244:E1244)","v":1346.7115837747417}]
[null,null,null,null,null,null,{"$f":"G1241*G1239","v":1346.7115837747417}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1218","v":0},null,{"$f":"SUM(E1248:E1248)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1249:E1249)","v":0}]
[null,"Distribution - Utah",null,null,-1952974.6054982841,null,{"$f":"SUM(E1250:E1250)","v":-1952974.6054982841}]
[null,"General",null,null,{"$f":"E1221+E1244","v":1346.7115837747417},null,{"$f":"G1221+G1244","v":1346.7115837747417}]
[null,null,null,null,null,null,{"$f":"SUM(E1252:E1252)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1253:E1253)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1224+E1244","v":-1951627.8939145093},null,{"$f":"SUM(E1254:E1254)","v":-1951627.8939145093}]

{"sheet":"Labor Forecast","index":15,"n_rows":21,"n_cols":10,"rows_kept":21,"cut":false,"hidden":false,"merged":[[16,0,18,7],[20,0,24,7]]}
["Labor Expense"]
[null,2015,2016,2017,2018,2019,2020,2021,2022]
["Expense",28665979,29202019.900000006,27214257,{"$f":"36869424","v":36869424},36799460.419999994,32371886.879999995,33343043.486399997,36391113]
["Voluntary Retirement Program  1/"]
["Incentive Accrual Expense",4238211,3823320.5599999996,4108572.0900000003,3899464,3678140.0900000008,3534292.9699999997,3640321.7590999999,3082667]
["Allocated Charges",null,null,242701]
["Other Expense",1443456,1323277.8,891163.89999999991,362117,226949.07000000007,318920.06,328487.6618,171972.9509]
["Total Labor Expensed",36881630.259999998,34347646,34348618.260000005,{"$f":"SUM(E3:E7)","v":41131005},{"$f":"SUM(F3:F7)","v":40704549.579999998},{"$f":"SUM(G3:G7)","v":36225099.909999996},37311852.907299995,39645752.950900003,{"$f":"I8-H8","v":2333900.0436000079}]
["Pension Expense",5471473,3315140.7325836299,-3496856.7943424857,-2929280,-874029.62999999989,-3182401.0199999996,-3644195.9399999995,-3149518,{"$f":"I9-H9","v":494677.93999999948}]
["Other Labor Overhead Expense",16278597,15522798.107416373,12192827.474342486,7623330,7445552,5507131,5672344.9299999997,6168556,496211.0700000003]
["Affiliated Labor (560)",10258925,11172449.23,12228030.440000003,19973736,21755060,19909581.890000004,20506869.346700005,22845417.417300001,2338548.0705999956]
["Affiliated Labor Overhead (561)",8400814,8085639.080000001,5122838.41,10946228,12089451.109999999,10642304.690000001,10961573.830700001,11395657.35,434083.51929999888]
["Total Labor/Labor Overhead Expensed",72604189.430000007,74757455,72444645.410000011,{"$f":"SUM(E8:E12)","v":76745019},{"$f":"SUM(F8:F12)","v":81120583.059999987},{"$f":"SUM(G8:G12)","v":69101716.469999999},{"$f":"SUM(H8:H12)","v":70808445.074699998},{"$f":"SUM(I8:I12)","v":76905865.718199998},6097420.6435000002]
["Year-to-Year % change",null,{"$f":"C13/B13-1","v":2.9657593961241346E-2},{"$f":"+(D13-C13+C4)/(C13-C4)","v":-3.0937511048229085E-2},{"$f":"+E13/D13-1","v":5.9360820467296849E-2},{"$f":"+F13/E13-1","v":5.7014306817749105E-2},{"$f":"(G13-F13)/F13","v":-0.14816050546764883},{"$f":"(H13-G13)/G13","v":2.4698787409151591E-2},{"$f":"(I13-H13)/H13","v":8.6111489061332619E-2}]
[]
[]
["1/ 2017, 2018, and 2019 amounts exclude one time severence payments made of $4,695,381, $171,109, and $8,381,008 respectively. In 2019 Dominion Energy offered an early retirement incentive. Approximately 87 employees took the incentive. One time severence payments related to the 2019 and 2020 retirement incentive have been excluded."]
[]
[]
[]
["2/ The percentage decrease in 2017 was caused by DEU not receiving allocated charges from DES during that year while transitioning from Peoplesoft accounting to SAP. Allocation began in 2018. \n"]

{"sheet":"ENERGY EFFICIENCY SERVICES ADJ","index":16,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,"DSM Accounting Adjustment"]
[null,null,null,null,"Energy Efficiency 2020","Energy Efficiency 2021","Energy Efficiency 2022",{"$f":"+'Control Panel'!B32","v":"Energy Efficiency 2021"},null,1]
[null,null,null,null,null,null,null,null,null,{"$f":"+J7+1","v":2},null,null,null,"Energy Efficiency 2020 (Booked)",null,null,null,null,"Energy Efficiency 2021 (12 Months Projected)",null,null,null,null,"Energy Efficiency 2022 (12 Months Projected)"]
[null,null,null,null,null,null,null,null,null,3,null,null,null,null,"Utah","Wyoming","Total",null,null,"Utah","Wyoming","Total ",null,null,"Utah","Wyoming","Total "]
[null,null,null,null,null,null,null,null,null,4,null,null,null,"2020-01-24",5551122.2400000002,24646.95,{"$f":"SUM(O10:P10)","v":5575769.1900000004},null,"2021-01-01",{"$f":"O10*(1+$F$22)","v":5613072.764198401},{"$f":"P10*(1+$F$23)","v":24922.009962000004},{"$f":"SUM(T10:U10)","v":5637994.774160401},null,"2021-01-01",{"$f":"T10*(1+$G$22)","v":5677959.8853525342},{"$f":"U10*(1+$G$23)","v":25210.108397160726},{"$f":"SUM(Y10:Z10)","v":5703169.9937496949}]
["Revenue",null,null,null,null,null,null,null,null,5,null,null,null,"2020-02-24",4375863.43,25029.43,{"$f":"SUM(O11:P11)","v":4400892.8599999994},null,"2021-02-01",4424698.0658788001,25308.758438800003,4450006.8243176006,null,"2021-02-01",{"$f":"T11*(1+$G$22)","v":4475847.575520359},{"$f":"U11*(1+$G$23)","v":25601.327686352532},{"$f":"SUM(Y11:Z11)","v":4501448.9032067116}]
[null,null,"Utah",null,{"$f":"-Revenue!F196","v":-26805440.380000003},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J12,FALSE)","v":0},null,6,null,null,null,"2020-03-27",3318989.33,18373.88,3337363.21,null,"2021-03-01",3356029.2509228,18578.932500800001,3374608.1834236002,null,"2021-03-01",3394824.9490634678,18793.704960509251,3413618.654023977]
[null,null,"Wyoming",null,{"$f":"-Revenue!F320","v":-130131.77000000002},null,null,{"$f":"HLOOKUP($H$7,$E$7:$G$21,J13,FALSE)","v":0},null,7,null,null,null,"2020-04-27",1716243.75,11580.74,1727824.49,null,"2021-04-01",{"$f":"O13*(1+$F$22)","v":1735397.0302500001},{"$f":"P13*(1+$F$23)","v":11709.981058400001},1747107.0113084,null,"2021-04-01",1755458.2199196902,11845.348439435105,1767303.5683591252]
[null,null,"Total",null,{"$f":"SUM(E12:E13)","v":-26935572.150000002},null,null,{"$f":"HLOOKUP($H$7,Energy_Efficiency,J14,FALSE)","v":0},null,8,null,null,null,"2020-05-28",1377022.93,8143.76,1385166.69,null,"2021-05-01",{"$f":"O14*(1+$F$22)","v":1392390.5058988},{"$f":"P14*(1+$F$23)","v":8234.6443616000015},1400625.1502604,null,"2021-05-01",1408486.5401469902,{"$f":"U14*(1+$G$23)","v":8329.8368504200971},1416816.3769974103]
[null,null,null,null,null,null,null,null,null,9,null,null,null,"2020-06-28",580663.89,3146.75,583810.64,null,"2021-06-01",{"$f":"O15*(1+$F$22)","v":587144.09901240002},3181.8677300000004,590325.96674240008,null,"2021-06-01",593931.48479698342,3218.6501209588005,597150.13491794223]
[null,null,null,null,null,null,null,null,null,10,null,null,null,"2020-07-29",571922.72,1915.13,573837.85,null,"2021-07-01",578305.37755520002,1936.5028508000003,580241.88040600007,null,"2021-07-01",584990.58771973813,1958.8888237552483,586949.47654349334]
[908,"Customer Assistance Expense",null,null,null,null,null,null,null,11,null,null,null,"2020-08-29",592568.93999999994,2401.39,594970.32999999996,null,"2021-08-01",599182.00937039999,2428.1895124000002,601610.19888279994,null,"2021-08-01",606108.55339872185,2456.2593831633444,608564.81278188515]
[null,null,"Utah",null,{"$f":"+E12","v":-26805440.380000003},{"$f":"-T22","v":-27104589.094640806},{"$f":"-Y22","v":-27417918.144574847},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J18,FALSE)","v":-27104589.094640806},null,12,null,null,null,"2020-09-29",709078.2,4230.22,713308.41999999993,null,"2021-09-01",716991.51271199994,4277.4292552000006,721268.94196719991,null,"2021-09-01",725279.93459895067,4326.8763373901129,729606.81093634083]
[null,null,"Wyoming",null,{"$f":"+E13","v":-130131.77000000002},{"$f":"-U22","v":-131584.0405532},{"$f":"-Z22","v":-133105.152061995},{"$f":"HLOOKUP($H$7,$E$7:$G$21,J19,FALSE)","v":-131584.0405532},null,13,null,null,null,"2020-10-30",2222054.39,10338.24,2232392.6300000004,null,"2021-10-01",2246852.5169924004,10453.614758400001,2257306.1317508002,null,"2021-10-01",2272826.1320888326,10574.458545007104,2283400.5906338398]
[null,null,"Total",null,{"$f":"SUM(E18:E19)","v":-26935572.150000002},{"$f":"SUM(F18:F19)","v":-27236173.135194007},{"$f":"SUM(G18:G19)","v":-27551023.296636842},{"$f":"HLOOKUP($H$7,Energy_Efficiency,J20,FALSE)","v":-27236173.135194007},null,14,null,null,null,"2020-11-30",2075005.41,8777.17,2083782.5799999998,null,"2021-11-01",2098162.4703755998,8875.1232172,2107037.5935927997,null,"2021-11-01",2122417.2285331418,8977.7196415908329,2131394.9481747327]
[null,null,null,null,null,null,null,null,null,15,null,null,null,"2020-12-31",3714905.1500000004,11548.11,3726453.2600000002,null,"2021-12-01",3756363.4914740007,11676.986907600001,3768040.4783816007,null,"2021-12-01",3799787.0534354402,11811.972876251857,3811599.0263116919]
[null,"Inflation Factors","Utah",null,null,{"$f":"'PROJECTED EXPENSES'!AW687","v":1.116E-2},{"$f":"'PROJECTED EXPENSES'!AX687","v":1.1560000000000001E-2},null,null,16,null,null,null,null,{"$f":"SUM(O10:O21)","v":26805440.380000003},{"$f":"SUM(P10:P21)","v":130131.77000000002},{"$f":"SUM(Q10:Q21)","v":26935572.149999999},null,null,{"$f":"SUM(T10:T21)","v":27104589.094640806},{"$f":"SUM(U10:U21)","v":131584.0405532},{"$f":"SUM(V10:V21)","v":27236173.135194},null,null,{"$f":"SUM(Y10:Y21)","v":27417918.144574847},{"$f":"SUM(Z10:Z21)","v":133105.152061995},{"$f":"SUM(AA10:AA21)","v":27551023.296636842}]
[null,null,"Wyoming",null,null,{"$f":"'PROJECTED EXPENSES'!AW688","v":1.116E-2},{"$f":"'PROJECTED EXPENSES'!AX688","v":1.1560000000000001E-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 1.12% for 2021 and 1.16% for 2022."]

{"sheet":"PIPELINE INTEGRITY","index":17,"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$1","v":"Dominion Energy"},"Historical","Pipeline Integrity 2019","Pipeline Integrity 2020",null,{"$f":"+'Control Panel'!#REF!","v":{"$error":"#REF!"}},null,1]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,{"$f":"+I4+1","v":2}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,{"$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",6974493.9900000002,{"$f":"C9*(1+$D20)","v":7056304.8045027005},{"$f":"D9*(1+$E20)","v":7139639.7642438784},null,{"$f":"E9","v":7139639.7642438784},null,6]
[null,"Forecasted Deferred Balance",null,null,null,null,null,null,7]
[null,"$2,698,498/3 years",899499.47333333362,{"$f":"C11","v":899499.47333333362},{"$f":"D11","v":899499.47333333362},null,{"$f":"E11","v":899499.47333333362},null,8]
[null,"Forecasted Integrity Accrual",{"$f":"SUM(C9:C11)","v":7873993.4633333338},{"$f":"SUM(D9:D11)","v":7955804.2778360341},{"$f":"SUM(E9:E11)","v":8039139.237577212},null,{"$f":"SUM(G9:G11)","v":8039139.237577212},null,9]
[null,null,null,null,null,null,null,null,10]
[null,"Current Allowed Expense",-5000000,{"$f":"C14*(1+$D21)","v":-5000000},{"$f":"D14*(1+$E21)","v":-5000000},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I14,FALSE)","v":{"$error":"#REF!"}},null,11]
[null,"Current Allowed Amortization",-1970481,{"$f":"C15*(1+$D21)","v":-1970481},{"$f":"D15*(1+$E21)","v":-1970481},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I15,FALSE)","v":{"$error":"#REF!"}},null,12]
[null,"Total Current",{"$f":"SUM(C14:C15)","v":-6970481},{"$f":"SUM(D14:D15)","v":-6970481},{"$f":"SUM(E14:E15)","v":-6970481},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I16,FALSE)","v":{"$error":"#REF!"}},null,13]
[null,null,null,null,null,null,null,null,14]
[null,"Amortization Increase for Pipeline Integrity",null,{"$f":"D12+D16","v":985323.27783603407},{"$f":"E12+E16","v":1068658.237577212},null,{"$f":"HLOOKUP($G$4,PIPELINEINTEGRITY,I18,FALSE)","v":{"$error":"#REF!"}},null,15]
[null,null,null,null,null,null,null,null,16]
[null,"Global Insight Inflation",null,{"$f":"'PROJECTED EXPENSES'!AW586","v":1.1730000000000001E-2},{"$f":"'PROJECTED EXPENSES'!AX586","v":1.1809999999999999E-2},null,null,null,17]
[null,null,null,null,null,null,null,null,18]

{"sheet":"Other Taxes","index":18,"n_rows":29,"n_cols":20,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dominion Energy Utah"]
[]
[null,"Taxes Other Than Income Taxes"]
[null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[null,null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,"Actual",null,null,null,"Forecast",null,"Forecast"]
[null,null,"(C)",null,"(A)",null,"(B)",null,"(C)",null,"(D)",null,"(E)",null,null,null,"(F)",null,"(G)"]
[null,null,"Actual",null,"Actual",null,"Base Year      ",null,"Test Year",null,"Test Year",null,"Test Year",null,"5yr",null,"Test Year",null,"Test Year"]
[null,null,"12 Months Ended",null,"12 Months Ended",null,"12 Months",null,"12 Months",null,"12 Months",null,"12 Months",null,"Average",null,"12 Months",null,"12 Months"]
[null,null,"2015-12-31",null,"2016-12-31",null,"2017-12-31",null,"2018-12-31",null,"2019-12-31",null,"2020-12-31",null,"% change",null,"2021-12-31",null,"2022-12-31"]
[]
[1,"Property taxes",14132639.639999995,{"$f":"(E15/C15)-1","v":9.1774069320287754E-2},15429649.49,{"$f":"(G15/E15)-1","v":8.6163571042986664E-2},16759123.189999999,{"$f":"(I15/G15)-1","v":0.10218874762027452},18471717,{"$f":"(K15/I15)-1","v":4.0699195965377744E-2},19223501.030000001,{"$f":"(M15/K15)-1","v":0.11512216825365651},21436552.149999999,null,{"$f":"AVERAGE(L15,J15,H15,F15,D15)","v":8.7189550440516642E-2},null,{"$f":"(M15/'Rate Base'!AJ202)*'Rate Base'!AK202","v":23172582.938656062},"1/",{"$f":"(Q15/'Rate Base'!AK202)*'Rate Base'!AM202","v":27201608.928996686},"2/"]
[2,"Gross receipts taxes",2449640.0300000003,{"$f":"(E16/C16)-1","v":6.5131712433683653E-2},2609189.2800000007,{"$f":"(G16/E16)-1","v":3.6420358894008409E-2},2704216.89,{"$f":"(I16/G16)-1","v":3.0516084085252526E-2},2786739,{"$f":"(K16/I16)-1","v":-1.9705792325725446E-2},2731824.1,{"$f":"(M16/K16)-1","v":1.9337031985331654E-2},2784649.47,null,{"$f":"AVERAGE(L16,J16,H16,F16,D16)","v":2.6339879014510161E-2},null,{"$f":"M16*(1+O16)","v":2857996.80013762},"2/",{"$f":"Q16*(1+O16)","v":2933276.0900771022},"2/"]
[3,"Payroll taxes",2482230.4799999981,null,2570740.6100000008,null,2537581.8199999998,null,2865773,null,3599002.86,null,2936773.55,null,null,null,{"$f":"M17*(1+'Labor Forecast'!H14)","v":3009308.2955802693},"3/",{"$f":"Q17*(1+'Labor Forecast'!I14)","v":3268444.313957307},"3/"]
[4,"Utility revenue franchise taxes",247142.66000000009,{"$f":"(E18/C18)-1","v":3.3326176872903179E-2},255378.97999999989,{"$f":"(G18/E18)-1","v":5.9715956262340608E-3},256904,{"$f":"(I18/G18)-1","v":-3.1548749727524639E-2},248799,{"$f":"(K18/I18)-1","v":-4.8616594118143563E-2},236703.24,{"$f":"(M18/K18)-1","v":-2.4926317020417588E-2},230803.1,null,{"$f":"AVERAGE(L18,J18,H18,F18,D18)","v":-1.315877767338971E-2},null,{"$f":"M18*(1+O18)","v":227766.01332077087},"2/",{"$f":"Q18*(1+O18)","v":224768.89098992854},"2/"]
[5,"Other",16,null,null,null,16.360000001266599,null,59238.68,null,158661.94000000003,null,258097.87,null,null,null,{"$f":"M19","v":258097.87},null,{"$f":"M19","v":258097.87}]
[]
[6,"Total taxes other than income taxes",{"$f":"SUM(C15:C20)","v":19311668.809999991},null,{"$f":"SUM(E15:E20)","v":20864958.359999999},null,{"$f":"SUM(G15:G20)","v":22257842.259999998},null,{"$f":"SUM(I15:I20)","v":24432266.68},null,{"$f":"SUM(K15:K20)","v":25949693.170000002},null,{"$f":"SUM(M15:M20)","v":27646876.140000001},null,null,null,{"$f":"SUM(Q15:Q18)","v":29267654.04769472},null,{"$f":"SUM(S15:S18)","v":33628098.224021025}]
[]
[]
[]
[null,"1/ Forecast amounts for 2021 utilize 2020 actual ratio of property tax over net plant"]
["*","1/Show calculation of 2020, 2021, and 2022"]
[null,"2/ Reflects the five-year average change of 2015-2020"]
[null,"3/ Reflects the projected increase in labor"]
[null,"2/ Reflects the five-year average change of 2015-2020"]

{"sheet":"Taxes","index":19,"n_rows":75,"n_cols":20,"rows_kept":75,"cut":false,"hidden":false,"merged":[[30,9,30,10],[6,2,6,3],[3,2,3,3],[31,9,31,10]]}
[null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : 19-057-02 Ordered CAP STR"}]
[]
[]
[]
[null,null,"Imputed Tax Adjustment"]
[null,null,"A","B","C","B"]
[null,null,"System","Utah","Wyoming",{"$f":"'Control Panel'!F11","v":"Utah"}]
[null,null,"Total","Jurisdiction","Jurisdiction","Jurisdiction"]
[null,"ALGEBRAIC METHOD - SOLVING FOR TWO UNKNOWNS"]
[null,"Federal Income Tax Rate",{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"HLOOKUP($F$9,taxes,4)","v":0.21},"tF"]
[null,"State Income Tax Rate",{"$f":"$L$36","v":4.7530099999999999E-2},{"$f":"$L$36","v":4.7530099999999999E-2},{"$f":"$L$36","v":4.7530099999999999E-2},{"$f":"HLOOKUP($F$9,taxes,5)","v":4.7530099999999999E-2},"tS"]
[null,"Weight of Debt in Capital Structure",{"$f":"'Capital Str'!$D$7","v":0.44999999999999996},{"$f":"'Capital Str'!$D$7","v":0.44999999999999996},{"$f":"'Capital Str'!$D$7","v":0.44999999999999996},{"$f":"HLOOKUP($F$9,taxes,6)","v":0.44999999999999996},"wD"]
[null,"Cost of Debt",{"$f":"'Capital Str'!$E$7","v":4.3400000000000001E-2},{"$f":"'Capital Str'!$E$7","v":4.3400000000000001E-2},{"$f":"'Capital Str'!$E$7","v":4.3400000000000001E-2},{"$f":"HLOOKUP($F$9,taxes,7)","v":4.3400000000000001E-2},"rD"]
[null,"Net Lead Lag Days",{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},{"$f":"HLOOKUP($F$9,taxes,8)","v":-0.90500000000000003},"NLD"]
[null,"Revenues",{"$f":"'ROR-Model'!I512","v":912059952.32092404},{"$f":"'ROR-Model'!M512","v":880754355.77167499},{"$f":"'ROR-Model'!N512-'ROR-Model'!N325","v":31143212.849249002},{"$f":"HLOOKUP($F$9,taxes,9)","v":880754355.77167499},"R"]
[null,"Gas Expenses",{"$f":"'ROR-Model'!I640","v":501667160.57547212},{"$f":"'ROR-Model'!M640","v":483863141.87500107},{"$f":"'ROR-Model'!N640","v":17804018.700470999},{"$f":"HLOOKUP($F$9,taxes,10)","v":483863141.87500107},"GAS"]
[null,"O&M Expenses",{"$f":"'ROR-Model'!I905","v":117724324.27847476},{"$f":"'ROR-Model'!Q905","v":113112697.70734328},{"$f":"'ROR-Model'!N905","v":4611626.5711314818},{"$f":"HLOOKUP($F$9,taxes,11)","v":113112697.70734328},"O&M"]
[null,"Depreciation ",{"$f":"'ROR-Model'!I917","v":91863514.686962634},{"$f":"'ROR-Model'!Q917","v":88674932.905364394},{"$f":"'ROR-Model'!W917","v":88674932.905364394},{"$f":"HLOOKUP($F$9,taxes,12)","v":88674932.905364394},"DEPR"]
[null,"Amortization",{"$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":29267654.047694717},{"$f":"'ROR-Model'!Q934","v":28160052.206120588},{"$f":"'ROR-Model'!W934","v":28160052.206120588},{"$f":"HLOOKUP($F$9,taxes,14)","v":28160052.206120588},"NIT"]
[null,"Rate Base excluding CWC",{"$f":"'ROR-Model'!I1242","v":2014863625.7292385},{"$f":"'ROR-Model'!Q1242","v":1950055230.1110477},{"$f":"'ROR-Model'!W1242","v":1950055230.1110477},{"$f":"HLOOKUP($F$9,taxes,15)","v":1950055230.1110477},"RB*"]
[null,"Deferred Income Taxes",0,{"$f":"'ROR-Model'!W958","v":0},{"$f":"'ROR-Model'!X958","v":0},{"$f":"HLOOKUP($F$9,taxes,16)","v":0},"DIT"]
[null,"Deferred Income Taxes - Credit",{"$f":"'ROR-Model'!I960","v":0},{"$f":"'ROR-Model'!W960","v":0},{"$f":"'ROR-Model'!X960","v":0},{"$f":"HLOOKUP($F$9,taxes,17)","v":0},"DITCr"]
[null,"CWC = CWC* + (NLD/365)∙IT","CWC is a function of IT, and"]
[null,"IT = IT* - (tS+tF∙(1-tS))∙rD∙wD∙CWC","IT is a function of CWC"]
[null,"where IT = SIT + FIT + DIT + DITCr, and"]
[null,"CWC* =",{"$f":"($C16/365)*(C18+C19+C22)","v":-1608319.2348109195},{"$f":"($D16/365)*(D18+D19+D22)","v":-1549994.4714207144},{"$f":"($D16/365)*(E18+E19+E22)","v":-125400.01703380651},{"$f":"HLOOKUP($F$9,taxes,21)","v":-1549994.4714207144}]
[null,"IT* =",{"$f":"($C13+$C12*(1-$C13))*(C17-SUM(C18:C22)-$C15*$C14*C23)","v":32722733.450416669},{"$f":"($C13+$C12*(1-$C13))*(D17-SUM(D18:D22)-$C15*$C14*D23)","v":31898876.338200554},{"$f":"($C13+$C12*(1-$C13))*(E17-SUM(E18:E22)-$C15*$C14*E23)","v":-36189650.153413594},{"$f":"HLOOKUP($F$9,taxes,22)","v":31898876.338200554},null,null,null,"Calculation of Effective Income Tax Rate and Gross-Up Factors"]
[null,"Solution:",null,null,null,null,null,null,null,null,null,"A",null,"B","C","D","E","F","G","H"]
[null,"CWC =",{"$f":"(C29+($C16/365)*C30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":-1689473.9356114203},{"$f":"(D29+($C16/365)*D30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":-1629105.7343641135},{"$f":"(E29+($C16/365)*E30)/(1+($C16/365)*($C13+$C12*(1-$C13))*$C15*$C14)","v":-35669.942182341139},{"$f":"HLOOKUP($F$9,taxes,24)","v":-1629105.7343641135},null,null,null,"Combined"]
[null,"SIT =",{"$f":"$C13*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32))","v":6284430.1807472268},{"$f":"$C13*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32))","v":6126191.1334094806},{"$f":"$C13*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32))","v":-6948487.0864532515},{"$f":"HLOOKUP($F$9,taxes,25)","v":6126191.1334094806},null,null,null,"(Updated October 2018)",null,"Total",null,"Colorado","Idaho","Montana","Nevada","New Mexico","Utah","Wyoming"]
[null,"FIT =",{"$f":"$C12*(C17-SUM(C18:C22)-$C15*$C14*(C23+C32)-C33)-C24-C25","v":26446471.247079041},{"$f":"$C12*(D17-SUM(D18:D22)-$C15*$C14*(D23+D32)-D33)-D24-D25","v":25780561.324425511},{"$f":"$C12*(E17-SUM(E18:E22)-$C15*$C14*(E23+E32)-E33)-E24-E25","v":-29240990.616071459},{"$f":"HLOOKUP($F$9,taxes,26)","v":25780561.324425511},null,null,1,"State Tax Rates",null,null,null,4.6300000000000001E-2,7.3999999999999996E-2,6.7500000000000004E-2,0,7.5999999999999998E-2,0.05,0]
[null,"IT =",{"$f":"C34+C33+C25+C24","v":32730901.427826267},{"$f":"D34+D33+D25+D24","v":31906752.457834993},{"$f":"E34+E33+E25+E24","v":-36189477.702524707},{"$f":"HLOOKUP($F$9,taxes,27)","v":31906752.457834993}]
[null,null,null,null,null,null,null,null,2,null,"Ave State Rate",{"$f":"SUM(N36:T36)","v":4.7530099999999999E-2},null,7.7100000000000004E-5,1.189E-4,1.3E-6,0,1.06E-5,4.7322200000000002E-2,0]
[]
[null,"Historically Adjusted Income Taxes",{"$f":"SUM('ROR-Model'!F936:G945)","v":27801113.957462132},null,null,null,null,null,3,"Federal Tax Rate ",null,0.21]
[null,"Tax Adjustment",{"$f":"C35-C38","v":4929787.4703641348}]
[null,"RATE BASE METHOD"]
[null,"System Average Rate Base",{"$f":"'ROR-Model'!I1274","v":2013174151.793627},{"$f":"'ROR-Model'!Q1274","v":1948426124.3766837},{"$f":"'ROR-Model'!T1274","v":65984364.143836677},{"$f":"HLOOKUP($F$9,taxes,33)","v":1948426124.3766837},null,null,4,"Combined Federal & State Tax Rate",null,{"$f":"L38*(1-L36)+L36","v":0.24754877899999997},null,"Combined Rate = Average State Rate + (Federal Rate * (1 - Average State Rate))"]
[null,"Adj System Return On Rate Base",{"$f":"Report!I77","v":6.8949026183762946E-2},{"$f":"D43/D41","v":6.9305567673606294E-2},{"$f":"E43/E41","v":0.61596253722184924},{"$f":"HLOOKUP($F$9,taxes,34)","v":6.9305567673606294E-2},null,null,null,"(Updated Oct 2015)"]
[null,"Allowed Return",{"$f":"+C41*C42","v":138806397.30449355},{"$f":"'ROR-Model'!W512-'ROR-Model'!W956","v":135036778.62001067},{"$f":"'ROR-Model'!T512-'ROR-Model'!T956","v":40643896.355008051},{"$f":"HLOOKUP($F$9,taxes,35)","v":135036778.62001067}]
[null,null,null,null,null,null,null,null,5,"Gross-Up Factors",null,"UT",null,"WY"]
[null,"System Average Rate Base",{"$f":"C41","v":2013174151.793627},{"$f":"D41","v":1948426124.3766837},{"$f":"E41","v":65984364.143836677},{"$f":"HLOOKUP($F$9,taxes,37)","v":1948426124.3766837},null,null,6,null,"Tax Factor",{"$f":"(Taxes!$L$41/(1-Taxes!$L$41))","v":0.3289898030479772},null,{"$f":"(Taxes!$L$38/(1-Taxes!$L$38))","v":0.26582278481012656},"Tax Factor = (Tax Rate/(1 - Tax Rate))"]
[null,"System Weighted Cost Of Debt",{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"+'Capital Str'!$F$12","v":1.9529999999999999E-2},{"$f":"HLOOKUP($F$9,taxes,38)","v":1.9529999999999999E-2},null,null,7,null,"Gross-Up Factor",{"$f":"1/(1-Taxes!$L$41)","v":1.3289898030479772},null,{"$f":"1/(1-Taxes!$L$38)","v":1.2658227848101264},"Gross-Up Factor = 1 / (1 - Tax Rate))"]
[null,"Imputed Interest Cost",{"$f":"+C45*C46","v":39317291.184529535},{"$f":"+D45*D46","v":38052762.209076628},{"$f":"+E45*E46","v":1288674.6317291302},{"$f":"HLOOKUP($F$9,taxes,39)","v":38052762.209076628},null,null,8,null,"Tax & Bad Debt Gross-Up Factor",{"$f":"1/(1-(Taxes!$L$41+('Control Panel'!$F$22*(1-Taxes!$L$41))))","v":1.3322073998567723},null,{"$f":"1/(1-(Taxes!$L$38+('Control Panel'!$F$22*(1-Taxes!$L$38))))","v":1.2688874489208399},"Tax & Bad Debt Gross-Up Factor = 1 / (1 - (Tax Rate + (Bad Debt Rate * (1 - Tax Rate))))"]
[null,null,null,null,null,null,null,null,9,null,"Tax & Bad Debt Factor",{"$f":"L47-1","v":0.33220739985677228},null,{"$f":"N47-1","v":0.26888744892083993}]
[null,"Taxable Return",{"$f":"+C43-C47","v":99489106.119964004},{"$f":"+D43-D47","v":96984016.410934046},{"$f":"+E43-E47","v":39355221.723278917},{"$f":"HLOOKUP($F$9,taxes,41)","v":96984016.410934046}]
[null,"Tax Factor (Tax Rate/(1-Tax Rate))",{"$f":"$L$45","v":0.3289898030479772},{"$f":"$L$45","v":0.3289898030479772},{"$f":"$L$45","v":0.3289898030479772},{"$f":"HLOOKUP($F$9,taxes,42)","v":0.3289898030479772}]
[null,"Income Tax on Return",{"$f":"+C49*C50","v":32730901.427826259},{"$f":"+D49*D50","v":31906752.457834981},{"$f":"+E49*E50","v":12947466.643651005},{"$f":"HLOOKUP($F$9,taxes,43)","v":31906752.457834981}]
[null,"OPERATING INCOME METHOD"]
[null,"Total Utility Operating Revenue",{"$f":"C17","v":912059952.32092404},{"$f":"D17","v":880754355.77167499},31143212.849249002,{"$f":"HLOOKUP($F$9,taxes,45)","v":880754355.77167499}]
[null,"Gas Purchase Expenses",501667160.57547212,483863141.87500107,17804018.700470999,{"$f":"HLOOKUP($F$9,taxes,46)","v":483863141.87500107}]
[null,"O&M Expenses",117724324.27847476,{"$f":"D19","v":113112697.70734328},4611626.5711314818,{"$f":"HLOOKUP($F$9,taxes,47)","v":113112697.70734328}]
[null,"Depreciation",91863514.686962634,88674932.905364394,88674932.905364394,{"$f":"HLOOKUP($F$9,taxes,48)","v":88674932.905364394}]
[null,"Amortization",0,0,0,{"$f":"HLOOKUP($F$9,taxes,49)","v":0}]
[null,"Taxes Other Than Income",29267654.047694717,28160052.206120588,28160052.206120588,{"$f":"HLOOKUP($F$9,taxes,50)","v":28160052.206120588}]
[null,"Net Utility Income Before Tax",{"$f":"C53-SUM(C54:C58)","v":171537298.73231983},{"$f":"D53-SUM(D54:D58)","v":166943531.07784569},{"$f":"E53-SUM(E54:E58)","v":-108107417.53383845},{"$f":"HLOOKUP($F$9,taxes,51)","v":166943531.07784569}]
[]
[null,"Rate Base",{"$f":"'ROR-Model'!I1274","v":2013174151.793627},{"$f":"'ROR-Model'!M1274","v":1948426124.3766837},{"$f":"'ROR-Model'!T1274","v":65984364.143836677},{"$f":"HLOOKUP($F$9,taxes,53)","v":1948426124.3766837}]
[null,"Proposed Weighted Cost of Debt",{"$f":"C46","v":1.9529999999999999E-2},{"$f":"D46","v":1.9529999999999999E-2},{"$f":"E46","v":1.9529999999999999E-2},{"$f":"HLOOKUP($F$9,taxes,54)","v":1.9529999999999999E-2}]
[null,"Imputed Interest",{"$f":"C61*C62","v":39317291.184529535},{"$f":"D61*D62","v":38052762.209076628},{"$f":"E61*E62","v":1288674.6317291302},{"$f":"HLOOKUP($F$9,taxes,55)","v":38052762.209076628}]
[]
[null,"State Taxable Income",{"$f":"C59-C63","v":132220007.54779029},{"$f":"D59-D63","v":128890768.86876906},{"$f":"E59-E63","v":-109396092.16556758},{"$f":"HLOOKUP($F$9,taxes,57)","v":128890768.86876906}]
[null,"State Income Tax Rate",{"$f":"$L$36","v":4.7530099999999999E-2},{"$f":"$L$36","v":4.7530099999999999E-2},{"$f":"$L$36","v":4.7530099999999999E-2},{"$f":"HLOOKUP($F$9,taxes,58)","v":4.7530099999999999E-2}]
[null,"State Income Tax",{"$f":"C65*C66","v":6284430.1807472268},{"$f":"D65*D66","v":6126191.1334094806},{"$f":"E65*E66","v":-5199607.2002386432},{"$f":"HLOOKUP($F$9,taxes,59)","v":6126191.1334094806}]
[]
[null,"Federal Taxable Income",{"$f":"C65-C67-(C24+C25)/C12","v":125935577.36704306},{"$f":"D65-D67-(D24+D25)/D12","v":122764577.73535958},{"$f":"E65-E67-(E24+E25)/E12","v":-104196484.96532893},{"$f":"HLOOKUP($F$9,taxes,61)","v":122764577.73535958}]
[null,"Federal Income Tax Rate",{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"$L$38","v":0.21},{"$f":"HLOOKUP($F$9,taxes,62)","v":0.21}]
[null,"Federal Income Tax",{"$f":"C69*C70","v":26446471.247079041},{"$f":"D69*D70","v":25780561.324425511},{"$f":"E69*E70","v":-21881261.842719074},{"$f":"HLOOKUP($F$9,taxes,63)","v":25780561.324425511}]
[]
[null,"Deferred Income Taxes",{"$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":32730901.427826267},{"$f":"D74+D73+D71+D67","v":31906752.457834993},{"$f":"E74+E73+E71+E67","v":-27080869.042957716},{"$f":"HLOOKUP($F$9,taxes,67)","v":31906752.457834993}]

{"sheet":"Und Stor","index":20,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[null,"Account 164 - Underground Storage"]
[]
[null,"A",null,"B"]
[null,null,null,"Monthly"]
[null,"Month",null,"Balance"]
[1,{"$f":"'Rate Base'!S9","v":"2019-12-16"},null,{"$f":"'Rate Base'!S213","v":45965722.859999999}]
[2,{"$f":"'Rate Base'!T9","v":"2020-01-21"},null,{"$f":"'Rate Base'!T213","v":30071846.23}]
[3,{"$f":"'Rate Base'!U9","v":"2020-02-20"},null,{"$f":"'Rate Base'!U213","v":17550004.170000002}]
[4,{"$f":"'Rate Base'!V9","v":"2020-03-21"},null,{"$f":"'Rate Base'!V213","v":5954574.0499999998}]
[5,{"$f":"'Rate Base'!W9","v":"2020-04-20"},null,{"$f":"'Rate Base'!W213","v":7662333.6500000004}]
[6,{"$f":"'Rate Base'!X9","v":"2020-05-20"},null,{"$f":"'Rate Base'!X213","v":15431079.140000001}]
[7,{"$f":"'Rate Base'!Y9","v":"2020-06-19"},null,{"$f":"'Rate Base'!Y213","v":23791129.140000001}]
[8,{"$f":"'Rate Base'!Z9","v":"2020-07-19"},null,{"$f":"'Rate Base'!Z213","v":32725279.739999998}]
[9,{"$f":"'Rate Base'!AA9","v":"2020-08-18"},null,{"$f":"'Rate Base'!AA213","v":39991140.93}]
[10,{"$f":"'Rate Base'!AB9","v":"2020-09-17"},null,{"$f":"'Rate Base'!AB213","v":47331434}]
[11,{"$f":"'Rate Base'!AC9","v":"2020-10-17"},null,{"$f":"'Rate Base'!AC213","v":49932603.18}]
[12,{"$f":"'Rate Base'!AD9","v":"2020-11-16"},null,{"$f":"'Rate Base'!AD213","v":52970477.479999997}]
[13,{"$f":"'Rate Base'!AE9","v":"2020-12-16"},null,{"$f":"'Rate Base'!AE214","v":45826911.25}]
[]
[14,"Adjustment",null,{"$f":"-D24","v":-45826911.25}]

{"sheet":"Wexpro","index":21,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[null,"Wexpro Plant Adjustment"]
[]
[null,null,null,null,null,"B","F","G"]
[null,null,null,null,null,"Production","Allocation","Adjustment"]
[null,null,null,"Acct # and Description",null,"Amount  \\1","Factor  \\2","Amount  \\3"]
[1,"ADDITIONS TO RATE BASE"]
[10,null,"101","Total Gas Plant In Service",{"$f":"+'Rate Base'!$Y$156","v":85262918.449999988},{"$f":"+'Rate Base'!$AP$156","v":79968136},6.3E-2,{"$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,{"$f":"SUM(E11:E17)","v":85262918.449999988},{"$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$174","v":-70834836.920000002},{"$f":"+'Rate Base'!$AP$174","v":-71534125.115625009},{"$f":"$G$12","v":6.3E-2},{"$f":"-F22*G22","v":4506649.8822843758}]
[20,null,"111","Accumulated Amort & Depletion",{"$f":"+'Rate Base'!$Y$181","v":-6150276.6600000001},{"$f":"+'Rate Base'!$AP$181","v":-6150276.6599999992},6.3E-2,{"$f":"-F23*G23","v":387467.42957999994}]
[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":-76985113.579999998},{"$f":"SUM(F22:F29)","v":-77684401.775625005},null,{"$f":"SUM(H22:H29)","v":4894117.3118643761}]
[]
[]
[28,"TOTAL WEXPRO PLANT ADJUSTMENT",null,null,null,null,null,{"$f":"+H19+H30","v":-143875.2561356239}]
[]
[]
[]
[" \\1","Test Period Production Rate Base"]
[" \\2","See Wexpro Stipulation and Agreement, Exhibit E, Section 5(b)."]
[" \\3","Column B x Column C."]

{"sheet":"Tax Surcredit 2","index":22,"n_rows":21,"n_cols":14,"rows_kept":21,"cut":false,"hidden":true,"merged":[[2,0,2,9],[3,0,3,9]]}
[]
[]
["Tax Reform Entries and Interest"]
["January - May 2018"]
[null,"A",null,"B",null,"C",null,"D",null,"E",null,"F",null,"G"]
[null,null,null,null,null,null,null,"1/",null,"Cumulative",null,"June CET Adjusting Entry",null,"Total Adjustment"]
[null,null,null,"Beginning",null,"Tax Credit",null,"Interest",null,"Month End Balance",null,"2/"]
["Line","Month",null,"Balance",null,"Entry",null,"(C) X Interest Rate",null,"B + C + D",null,null,null,"E+F"]
[]
[1,"January",null,null,null,-3033500.7435099995,null,{"$f":"F10*0.0419/12","v":-10591.973429422414},null,{"$f":"F10+H10","v":-3044092.7169394218}]
[{"$f":"+A10+1","v":2},"February",null,{"$f":"J10","v":-3044092.7169394218},null,-2594202.3129599998,null,{"$f":"(J10+F11)*0.0419/12","v":-19687.046812732147},null,{"$f":"D11+F11+H11","v":-5657982.0767121539}]
[{"$f":"+A11+1","v":3},"March",null,{"$f":"J11","v":-5657982.0767121539},null,-1977970.9744399996,null,{"$f":"(J11+F12)*0.0419/12","v":-26662.202736939598},null,{"$f":"D12+F12+H12","v":-7662615.2538890922}]
[4,"April",null,-7662615.2538890922,null,-1112038.1148299999,null,{"$f":"(J12+F13)*0.0409/12","v":-29906.9435650509},null,-8804560.3122841418]
[5,"May",null,-8804560.3122841418,null,-649941.20973999996,null,{"$f":"(J13+F14)*0.0409/12","v":-32224.092687565615},null,-9486725.6147117075,null,0,null,{"$f":"J14+L14","v":-9486725.6147117075}]
[6,"Total",null,null,null,{"$f":"SUM(F10:F14)","v":-9367653.3554799985},null,{"$f":"SUM(H10:H14)","v":-119072.25923171068}]
[7,"Filed",null,null,null,-9433510.4611399993,null,-121289.36541323873,null,-9554799.8265532367]
[8,"Difference",null,null,null,{"$f":"+F15-F16","v":65857.105660000816},null,{"$f":"+H15-H16","v":2217.1061815280555},null,{"$f":"+J14-J16","v":68074.211841529235}]
[]
["1/ The rate specified in section 8.07 was 4.19% in January through March, and 4.09% in April and May."]
[]
["2/This is to correct the June CET entry that incorrectly used the tax reform surcredit.  An adjusting entry was made in November."]

{"sheet":"Transition Costs","index":23,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":true,"merged":[[1,1,1,8],[8,1,8,8],[9,1,9,8],[15,2,15,3],[142,0,142,1]]}
[]
[null,"Transition Costs"]
[null,"Dominion Energy"]
[null,"Utah - Dec 2018 Adjusted Avg Results"]
[null,"12 Months Ended : Dec-2018"]
[]
[]
[]
[null,"Transition Costs"]
[null,{"$f":"+B5","v":"12 Months Ended : Dec-2018"}]
[]
[null,null,null,"A","B","C","D","E"]
[null,null,null,null,null,null,null,"Column E Less"]
[null,null,null,null,null,null,null,"Less Column B"]
[]
[null,null,"Transition Costs - GL Account 930205",null,null,null,null,"Adjustment"]
[]
[null,1,null,"Retention",null,null,null,0,"1/"]
[null,2,null,"Voluntary severance program",null,null,null,0,"1/"]
[null,3,null,"Involuntary severance program",null,null,null,204310.64]
[null,4,null,"Total Transition Costs",null,null,null,{"$f":"SUM(H18:H20)","v":204310.64}]
[]
[]
[null,null,null,"Utah Adjustment",null,null,null,197596.49338656242]
[null,null,null,"Wyoming Adjustment",null,null,null,{"$f":"H21-H24","v":6714.1466134375951}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H24:H25)","v":204310.64}]
[]
[]
[null,"1/",null,"Costs include directly assignable costs and allocated corporate costs."]

{"sheet":"RESERVE ACCRUAL","index":24,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[null,null,null,null,null,null,null,"HOT"]
[null,null,null,"Reserve Accrual Dec 2020","Reserve Accrual Dec 2021","Reserve Accrual Dec 2022",null,{"$f":"+'Control Panel'!B38","v":"Reserve Accrual Dec 2021"},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,"2016 Legal Payment",null,215113,{"$f":"D11*(1+$E$28)","v":217548.07915999999},{"$f":"E11*(1+$F$28)","v":220073.81235904756},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I11,FALSE)","v":217548.07915999999},6]
[2,"2017 Legal Payment",null,107195,{"$f":"D12*(1+$E$28)","v":108408.4474},{"$f":"E12*(1+$F$28)","v":109667.06947431399},null,108408.4474,7]
[3,"2018 Legal Payment",null,355584.31000000006,{"$f":"D13*(1+$E$28)","v":359609.52438920003},{"$f":"E13*(1+$F$28)","v":363784.59096735861},null,359609.52438920003,8]
[4,"2019 Legal Payment",null,984110.86,{"$f":"D14*(1+$E$28)","v":995250.99493519997},{"$f":"E14*(1+$F$28)","v":1006805.8589863975},null,995250.99493519997,9]
[5,"2020 Legal Payment",null,580073.5,{"$f":"D15*(1+$E$28)","v":586639.93201999995},{"$f":"E15*(1+$F$28)","v":593450.82163075206},null,586639.93201999995,10]
[8,"Total",null,{"$f":"SUM(D11:D15)","v":2242076.67},{"$f":"SUM(E11:E15)","v":2267456.9779043999},2293782.1534178699,null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I16,FALSE)","v":2267456.9779043999},11]
[9,"5 Year Average",null,{"$f":"D16/5","v":448415.33399999997},{"$f":"E16/5","v":453491.39558087999},458756.430683574,null,453491.39558087999,12]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14]
[{"$f":"+A17+1","v":10},"Legal Accruals for 12 Months Ended Dec 2020",null,593838,{"$f":"D20*(1+E28)","v":600560.24615999998},{"$f":"E20*(1+F28)","v":607532.75061791751},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I20,FALSE)","v":600560.24615999998},15]
[null,null,null,null,null,null,null,null,16]
[{"$f":"+A20+1","v":11},"Adjustment (Accrual Less 5 Yr Average Actual Payments)",null,{"$f":"D17-D20","v":-145422.66600000003},{"$f":"E17-E20","v":-147068.85057911999},{"$f":"F17-F20","v":-148776.31993434351},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I22,FALSE)","v":-147068.85057911999},17]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[{"$f":"+A22+1","v":12},"Utah Allocation",null,{"$f":"D22*'ROR-Model'!$M$2","v":-140653.82700504831},{"$f":"E22*'ROR-Model'!$M$2","v":-142246.02832674541},{"$f":"F22*'ROR-Model'!$M$2","v":-143897.50471561885},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I25,FALSE)","v":-142246.02832674541},20]
[{"$f":"+A25+1","v":13},"Wyoming Allocation",null,{"$f":"D22*'ROR-Model'!$N$2","v":-4768.8389949517205},{"$f":"E22*'ROR-Model'!$N$2","v":-4822.8222523745726},{"$f":"F22*'ROR-Model'!$N$2","v":-4878.8152187246387},null,{"$f":"HLOOKUP($H$6,RESERVEACCRUALSCENARIO,I26,FALSE)","v":-4822.8222523745726},21]
[null,null,null,null,null,null,null,null,22]
[null,"921 Inflation:",null,null,{"$f":"'PROJECTED EXPENSES'!AW714","v":1.132E-2},{"$f":"'PROJECTED EXPENSES'!AX714","v":1.1610000000000001E-2},null,null,23]

{"sheet":"Donations","index":25,"n_rows":50,"n_cols":42,"rows_kept":50,"cut":false,"hidden":false,"merged":[[10,15,10,16],[6,15,6,16],[8,15,8,16],[6,22,6,25],[7,22,7,25]]}
["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,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,"Record #","Amount","Invoice #","Vendor","Company Code","Payment date"]
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,null,3867190,2500,"0042","Utah Taxpayers Association",1200,"2018-07-26"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A3","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,{"$f":"O3","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,3826997,450,"EF000103337","Tax Executives Institute",1200,"2018-06-08"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,{"$f":"O4","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,null,null,3967802,44872,"0024926IN","Utah Jazz",1250,"2018-12-26"]
[null,null,null,null,null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3834513,2940,"0023651IN","Utah Jazz",1250,"2018-07-13"]
[null,null,null,null,null,null,null,"Don & Membership DEC 2020","Don & Membership DEC 2021","Don & Membership DEC 2022",null,{"$f":"+'Control Panel'!F37","v":"Don & Membership DEC 2021"},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3834512,2320,"0024107IN","Utah Jazz",1200,"2018-07-13"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M6+1","v":2},null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,"Donations and Memberships Adjustment",null,null,null,null,null,null,null,null,null,3755457,2000,"700619","American Gas Assoication",1250,"2018-04-09"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+M7+1","v":3},null,null,"Questar Corp & Dominion Energy Services Allocation",null,null,null,null,null,null,"Questar Gas",null,null,null,null,null,null,null,null,null,3747774,543906,1231,"American Gas Assoication",7000,"2018-01-19"]
["Acc 921 Inflation Factor",null,null,null,null,null,null,null,{"$f":"+'PROJECTED EXPENSES'!AW714","v":1.132E-2},{"$f":"+'PROJECTED EXPENSES'!AX714","v":1.1610000000000001E-2},null,null,4,null,null,"A",null,"B","C","D",null,null,"A","B","C","D",null,null,null,null,null,null,null,356602,null,"American Gas Association",1250]
[null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,"2020-12-31",null,null,null,null,null,null,null,null,null,null,null,null,3899748,2500,5845,"Utah Foundation",7000,"2018-09-06"]
["Questar Corporation Allocated",null,null,null,null,null,null,{"$f":"T21","v":-214777.59599999993},{"$f":"H11*(1+$I$9)","v":-217208.87838671994},{"$f":"I11*(1+J9)","v":-219730.67346478972},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M11,FALSE)","v":-217208.87838671994},6,null,null,"Description",null,"Total Amount","Allocation %","Allocated Amount",null,null,"Account","Description","Amount","% Applicable to "]
["Questar Gas",null,null,null,null,null,null,{"$f":"Y23","v":0},{"$f":"H12*(1+$I$9)","v":0},{"$f":"I12*(1+J9)","v":0},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M12,FALSE)","v":0},7,null,1,"Industry Associations",null,null,null,null,null,null,null,null,{"$f":"YEAR(T10)","v":2020}]
["Total",null,null,null,null,null,null,{"$f":"SUM(H11:H12)","v":-214777.59599999993},{"$f":"SUM(I11:I12)","v":-217208.87838671994},{"$f":"SUM(J11:J12)","v":-219730.67346478972},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M13,FALSE)","v":-217208.87838671994},8,null,2,921000,"Tax Executives Institute ",0,0,{"$f":"R13*S13","v":0},null,1,"923000","Holland and Hart",0,1,null,null,null,null,null,null,"% Related to Lobbying",null,3.1E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,9,null,3,921000,"Utah Taxpayers Association ",0,0,0,null,2,923000,"NES Inc",0,1]
["Utah Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$M$2*H13","v":-207734.40388133263},{"$f":"'ROR-Model'!$M$2*I13","v":-210085.95733326933},{"$f":"'ROR-Model'!$M$2*J13","v":-212525.05529790855},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M15,FALSE)","v":-210085.95733326933},10,null,4,921000,"Wyoming Taxpayers Association ",0,0,0,null,3,921000,"Junior Achievement",0,1]
["Wyoming Adjustment",null,null,null,null,null,null,{"$f":"'ROR-Model'!$N$2*H13","v":-7043.1921186672926},{"$f":"'ROR-Model'!$N$2*I13","v":-7122.9210534506065},{"$f":"'ROR-Model'!$N$2*J13","v":-7205.6181668811669},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M16,FALSE)","v":-7122.9210534506065},11,null,5,921000,"Government Relations Dept - Labor & Overhead",247616.5799999999,0.6,148569.94799999995,null,4,908,"Golf Tournament",0,1]
["Total",null,null,null,null,null,null,{"$f":"SUM(H15:H16)","v":-214777.59599999993},{"$f":"SUM(I15:I16)","v":-217208.87838671994},{"$f":"SUM(J15:J16)","v":-219730.67346478972},null,{"$f":"HLOOKUP($L$6,DONATIONSSCENARIO,M17,FALSE)","v":-217208.87838671994},12,null,6,921000,"Government Relations Dept - A&G",110346.07999999999,0.6,66207.647999999986,null,5,930200,"AGA Expenses relating to Lobbying",0,1,null,null,null,null,null,null,"Sum of Val/COArea Crcy",null,"Year","Month",null,null,"Sum of ValCOArCur",null,"Year"]
[null,null,null,null,null,null,null,null,null,null,null,null,13,null,7,921000,"Utah Foundation",0,0,0,null,6,null,null,null,null,null,null,null,null,null,null,null,null,2018,2019,"Grand Total",null,"Cost Elem.","Cost elem. name",2020,"Grand Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,14,null,8,null,"Total",{"$f":"SUM(R13:R18)","v":357962.65999999992},null,{"$f":"SUM(T13:T18)","v":214777.59599999993},null,7,null,null,null,null,null,null,null,null,null,null,"Cost Elem.","Cost element descr.",null,null,null,null,"5302014","Meals -Taxable",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,15,null,9,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,"5302010","Travel Expense",67.47,null,67.47,null,"5302015","Meals-Non-Taxable",47.15,47.15]
[null,null,null,null,null,null,null,null,null,null,null,null,16,null,10,"Total Adjustment",null,null,null,{"$f":"-T19","v":-214777.59599999993},null,9,null,null,null,null,null,null,null,null,null,null,"5302014","Meals - Taxable",null,75.28,75.28,null,"5303890","Misc. Outside Svcs",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,null,null,null,null,null,10,null,"Total",{"$f":"SUM(Y13:Y21)","v":0},null,null,null,null,null,null,null,"5302015","Meals- Non-Taxable",2318.79,134.42000000000002,2453.21,null,"5304320","Pstge/Shppng/Frght",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,11,null,"Adjustment",{"$f":"-Y22","v":0},null,null,null,null,null,null,null,"5303890","Miscellaneous Outside Services",1668.6299999999999,null,1668.6299999999999,null,"5404030","CA-Depr Exp Util Plt",2.12,2.12]
[null,null,null,null,null,null,null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,"5304320","Postage Shipping & Freight",-90,-30,-120,null,"5404081","CA-Payroll Taxes",16955.759999999998,16955.759999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,13,null,"Utah Adjustment",0,null,null,null,null,null,null,null,"5304390","Misc Supplies",1056.96,null,1056.96,null,"5404261","CA-Other Ded-Donatio",1879.61,1879.61]
[null,null,null,null,null,null,null,null,null,null,null,null,21,null,null,null,null,null,null,null,null,14,null,"Wyoming Adjustment",0,null,null,null,null,null,null,null,"5308090","Other Dues&Membershp",300,null,300,null,"5409201","CA-Vacation Liabilit",1114.8899999999999,1114.8899999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,15,null,"Total",{"$f":"SUM(Y25:Y26)","v":0},null,null,null,null,null,null,null,"5404081","Allocated-Payroll Tax",264.02999999999912,-264.0299999999977,1.4210854715202004E-12,null,"5409202","CA-AIP",40077.740000000005,40077.740000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,"5404261","Allocated-Donations",1000,-999.99999999999909,9.0949470177292824E-13,null,"5409203","CA-LTIP/Restricted S",6098.84,6098.84]
[null,null,null,null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5404264","Allocated-Civic/ Political Act",null,0,0,null,"5409210","CA-Office Supplies &",5893.25,5893.25]
[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,null,null,null,"5409201","Allocated-Vacation Liability",-585.46,585.45999999999981,-2.2737367544323206E-13,null,"5409214","CA-Vehicle Expenses",2698.0699999999997,2698.0699999999997]
[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,null,null,null,"5409202","Allocated-Annual Incentive",2659.1000000000008,-2659.1000000000022,-1.3642420526593924E-12,null,"5409230","CA-Outside Services",734.35,734.35]
[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,"5409203","Allocated-LTIP/ Restricted Stock Grants",408.32999999999993,-408.3300000000001,-1.7053025658242404E-13,null,"5409261","CA-Emp Bfit-Medical",12970.93,12970.93]
[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,null,null,null,"5409210","Allocated-A&G - Office Supplies",253.92000000000044,-253.91999999999962,8.2422957348171622E-13,null,"5409262","CA-Emp Bfit-Other",14651.71,14651.71]
[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,null,null,null,"5409230","Allocated-A&G - Outside Services",5536.31,-5536.31,0,null,"5409263","CA-Emp Bfit-OPEB",-9767.69,-9767.69]
[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,null,null,null,"5409261","Allocated-Employee Benefits - Medical",960.36000000000035,-960.3599999999999,4.5474735088646412E-13,null,"5409264","CA-Emp Bfit-Pensions",10565.100000000002,10565.100000000002]
[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,null,null,null,"5409262","Allocated-Employee Benefits - Other",1134.7000000000003,-1134.6999999999994,9.0949470177292824E-13,null,"5409302",null,705.09,705.09]
[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,null,null,null,"5409263","Allocated-OPEB Costs",-422.94,422.93999999999988,-1.1368683772161603E-13,null,"5409310","CA-Rents/Facilities",3716.9599999999996,3716.9599999999996]
[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,null,null,null,"5409264","Allocated-Pension Costs",1337.629999999999,-1337.6300000000006,-1.5916157281026244E-12,null,"5409350","CA-Maint-Elec Struc/",1475.17,1475.17]
[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,null,null,null,"5409302","Allocated-A&G - Misc. Exp",110,-110,0,null,"5409999","CA-Labor Residual Tr",527.03000000000065,527.03000000000065]
[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,null,null,null,"5409350","Allocated-A&G - Rents",205.10000000000022,-205.09999999999988,3.4106051316484809E-13,null,"6201030","Donations- 501c3",341783,341783]
[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,null,null,null,"5409999","Allocated-Labor Residual True-Up",-5.0000000000191003E-2,5.0000000000068212E-2,-1.2279066652354231E-13,null,"6202020","Civic/Polt/Lobby Act",5000,5000]
[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,null,null,null,"6201030","Donations- 501c3",223081.25,93200,316281.25,null,"8201044","External Affairs ST",247616.5799999999,247616.5799999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8201044","Activity Alloc - External Affairs ST",224783.85999999975,72912.459999999992,297696.31999999972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8209000","DES Labor",-210049.91000000006,-74367.909999999989,-284417.82000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8504261","Allocated-Donations",-223081.25000000003,-93199.999999999985,-316281.25]
[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,"8509210","Allocated-A&G - Office Supplies",-3653.22,-179.7,-3832.9199999999996,null,null,"A&G",110346.07999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8509230","Allocated-A&G - Outside Services",-1668.6299999999997,null,-1668.6299999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grand Total",null,27594.979999999665,-14316.47999999997,13278.499999999582]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A&G",{"$f":"SUM(AI46:AI47,AI20:AI41)","v":12861.03}]

{"sheet":"Advertising","index":26,"n_rows":56,"n_cols":51,"rows_kept":56,"cut":false,"hidden":false,"merged":[[6,22,6,25],[6,27,6,30],[22,22,22,25]]}
[null,"Advertising",null,null,null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,null,null,null,"Advertising",null,null,null,null,null,{"$f":"M1","v":"Advertising"},null,null,null,null,null,"Utah - Dec 2017 Adjusted Avg Results",null,null,null,null,null,null,null," DIRECT ADVERTISING JAN TO DEC 2018",null,null,null,null,null,null,"CORP  ADVERTISING JAN TO DEC 2018"]
[null,"Dominion Energy",null,null,null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,{"$f":"M2","v":"Dominion Energy"},null,null,null,null,null,{"$f":"AB4","v":0},null,null,null,null,null,null,null,"Account",null,"Amount",null,null,null,null,"All corp advertising is below the line, not passed to utility"]
[null,{"$f":"'Control Panel'!F16","v":"DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,{"$f":"B3","v":"DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,{"$f":"M3","v":"DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,{"$f":"M3","v":"DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,"909000 Total",null,{"$f":"Table4[[#Totals],[In pctr local curr.]]","v":337959.89999999991}]
[null,"12 Months Ended : Dec-2022",null,null,null,null,null,null,null,null,null,null,{"$f":"B4","v":"12 Months Ended : Dec-2022"},null,null,null,null,null,null,null,null,{"$f":"M4","v":"12 Months Ended : Dec-2022"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"923 - Parade of Homes Sponsorship",null,{"$f":"AX56","v":6000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Workpaper 1",null,null,null,null,null,"Workpaper 2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FINANCIAL ADVERTISING ADJUSTMENT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Institutional Advertising",null,null,null,null,"Financial Advertising"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Advertising Adjustment"]
[null,null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Corporate Financial Advertising",null,{"$f":"Q41","v":0},null,null,null,"Total Corp Outside Services",null,0,null,null,null,null,null,"Grand Total",null,{"$f":"SUM(AR3:AR8)","v":343959.89999999991}]
[null,null,null,"Advertising DEC 2020","Advertising DEC 2021","Advertising DEC 2022",null,{"$f":"+'Control Panel'!F36","v":"Advertising DEC 2021"},null,null,null,null,null,null,"A","B","C","D","E","F",null,null,"A","B","C","D"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct",null,null,null,null,null,1,"Total Corp Institutional Advertising",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Query:  Direct Advertising account 5303830 - 909"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charges","Allocated","Allocated","Total","Removed",null,{"$f":"V11+1","v":2},null,null,null,null,null,"Allocated to ",null,"Allocation","Allocated","Adjustment",null,"Allocated to ",null,"Allocation","Allocated","Adjustment",null,null,null,"Account","Acc.Text","WBS Element","FERC","FERC DESCRIPTION","Vendor","Text","User name","In pctr local curr.","Pstng Date"]
[null,"Account","Type",null,null,null,null,null,5,null,null,null,"Account",null,"Type","QGC","From DES","From Corp","(B+D)","Amount",null,{"$f":"V12+1","v":3},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,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-01-31"]
[1,909003,"Promotional Advertising-Dealer",{"$f":"T14","v":0},{"$f":"D14*(1+E$30)","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F31,I13,FALSE)","v":0},6,null,null,1,909003,null,"Promotional Advertising-Dealer",0,0,0,{"$f":"+R14+P14","v":0},{"$f":"P14","v":0},null,4,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",3646.96,"2018-12-21"]
[2,909005,"Adv Exp - Parade of Homes",{"$f":"T15","v":0},0,0,null,{"$f":"HLOOKUP($H$10,D10:F33,I14,FALSE)","v":0},7,null,null,2,909005,null,"Adv Exp - Parade of Homes",0,0,0,{"$f":"+R15+P15","v":0},{"$f":"P15","v":0},null,5,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,"Allocated to ",null,null,null,null,null,"Allocated to ",null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",3589.6,"2018-11-06"]
[3,930100,"General Advertising Expenses",{"$f":"T16","v":0},0,0,null,{"$f":"HLOOKUP($H$10,D10:F33,I15,FALSE)","v":0},8,null,null,3,930100,null,"General Advertising Expenses",0,0,{"$f":"Z32","v":0},{"$f":"+R16+P16","v":0},{"$f":"S16","v":0},"1/",6,null,null,null,null,null,null,"     Percent to ",0.49099999999999999,null,null,null,null,"     Percent to ",0.49099999999999999,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",4768.63,"2018-10-15"]
[4,930101,"Institutional Advertising",{"$f":"T17","v":0},0,0,null,{"$f":"HLOOKUP($H$10,D10:F33,I16,FALSE)","v":0},9,null,null,4,930101,null,"Institutional Advertising",0,0,0,{"$f":"+R17+P17","v":0},{"$f":"+S17","v":0},"1/",7,"Allocated to ",null,null,null,null,null,"     Total to ",{"$f":"+AD9*AD16","v":0},{"$f":"+AD17","v":0},{"$f":"+AE17","v":0},null,null,"     Total to ",{"$f":"+AJ9*AJ16","v":0},{"$f":"+AJ17","v":0},{"$f":"+AK17","v":0},null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",7140,"2018-09-10"]
[5,930102,"Financial Advertising",{"$f":"T41","v":0},0,0,null,{"$f":"HLOOKUP($H$10,D10:F33,I17,FALSE)","v":0},10,null,null,5,930102,null,"Financial Advertising",0,0,0,0,0,null,8,"     Percent to ",0.49099999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-09-15"]
[7,null,null,null,null,null,null,null,11,null,null,7,null,null,null,null,null,null,null,null,null,9,"     Total to ",{"$f":"+Y11*X18","v":0},{"$f":"+X19","v":0},{"$f":"+Y19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-09-15"]
[8,null,null,null,null,null,null,null,12,null,null,8,null,null,"Total",{"$f":"SUM(P14:P18)","v":0},{"$f":"SUM(Q14:Q18)","v":0},{"$f":"SUM(R14:R18)","v":0},{"$f":"SUM(S14:S18)","v":0},{"$f":"SUM(T14:T18)","v":0},null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","810007000","\"GROCERY STORES,AND SUPERMARKETS\"","DARR011",767.85,"2018-08-27"]
[9,null,"Total",{"$f":"SUM(D14:D19)","v":0},{"$f":"SUM(E14:E19)","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F34,I20,FALSE)","v":0},13,null,null,9,null,null,null,null,null,null,null,null,null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",2685,"2018-08-08"]
[10,null,null,null,null,null,null,null,14,null,null,10,null,null,null,null,null,null,null,null,null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-08-15"]
[11,null,null,null,null,null,null,null,15,null,null,11,null,null,"Adjustment",null,null,null,null,{"$f":"-T20","v":0},null,13,"General Advertising Expenses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-08-15"]
[12,null,"Adjustment",{"$f":"-D21","v":0},{"$f":"-E21","v":0},0,null,{"$f":"HLOOKUP($H$10,D10:F32,I23,FALSE)","v":0},16,null,null,12,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","VICT015",26000,"2018-08-31"]
[13,null,null,null,null,null,null,null,17,null,null,13,null,null,"Utah Adjustment",null,null,null,null,0,null,15,"Total Corp General Advertising Expenses",null,{"$f":"Q16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",3317.72,"2018-07-19"]
[14,909,"Utah Adjustment",{"$f":"T25","v":0},{"$f":"'ROR-Model'!$M$2*E24","v":0},{"$f":"'ROR-Model'!$M$2*F24","v":0},null,{"$f":"HLOOKUP($H$10,D10:F32,I25,FALSE)","v":0},18,null,null,14,null,null,"Wyoming Adjustment",null,null,null,null,0,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",365,"2018-07-09"]
[15,909,"Wyoming Adjustment",{"$f":"T26","v":0},{"$f":"'ROR-Model'!$N$2*E24","v":0},{"$f":"'ROR-Model'!$N$2*F24","v":0},null,{"$f":"HLOOKUP($H$10,D10:F32,I26,FALSE)","v":0},19,null,null,15,null,null,"Total Adjustment",null,null,null,null,{"$f":"SUM(T25:T26)","v":0},null,17,null,"Allocation","Allocated","Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",984,"2018-07-08"]
[null,null,null,null,null,null,null,null,20,null,null,null,null,null,null,null,null,null,null,null,null,18,"Company and Allocation Amounts","Calculations","Amount","Amount",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-07-15"]
[null,null,null,null,null,null,null,null,21,null,null,null,null,"1/","Workpaper 1",null,null,null,null,null,null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-07-15"]
[null,null,"Inflation Factor ",null,{"$f":"'PROJECTED EXPENSES'!AW742","v":1.14E-2},{"$f":"'PROJECTED EXPENSES'!AX742","v":1.1509999999999999E-2},null,null,22,null,null,null,null,null,null,null,null,null,null,null,null,20,"Allocated to ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","CATHY44",16000,"2018-02-28"]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,21,"     Percent to ",0.49099999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","SAPBATCH",3636.31,"2018-06-15"]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,22,"     Total to ",{"$f":"+Y25*X31","v":0},{"$f":"+X32","v":0},{"$f":"+Y32","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","SAPBATCH",6760,"2018-06-15"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","BYU INVOICE RECLASS TO PROPER WBS","TERRA16",-22500,"2018-02-28"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-02-28"]
[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,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","CATHY44",4563.09,"2018-06-30"]
[null,null,null,null,null,null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300171030","","WF_BATCH",22500,"2018-02-21"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",7341.3,"2018-02-28"]
[null,null,null,null,null,null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4465","9090","Informational and instructional advertising expenses","300150567","","WF_BATCH",120623.84,"2018-05-10"]
[null,null,null,null,null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","VICT015",673.54,"2018-03-31"]
[null,null,null,null,null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",2412.83,"2018-05-11"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-03-29"]
[null,null,null,null,null,null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","MATT674",3636.31,"2018-05-31"]
[null,null,null,null,null,null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-05-31"]
[null,null,null,null,null,null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",2135.85,"2018-04-19"]
[null,null,null,null,null,null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","300170103","","WF_BATCH",1725,"2018-04-20"]
[null,null,null,null,null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","300170103","","WF_BATCH",29715.61,"2018-04-20"]
[null,null,null,null,null,null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ","MATT674",3636.31,"2018-04-30"]
[null,null,null,null,null,null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ JAN","MATT674",3636.31,"2018-03-29"]
[null,null,null,null,null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","","LARRY H MILLER SPORTS & ENTERT","MATT674",6760,"2018-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ FEB","MATT674",3636.31,"2018-03-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.CL.AD.4270","9090","Informational and instructional advertising expenses","","WBS UT.CL.AD.4270","VICT015",4006.6,"2018-04-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.OT.ADVERT","9090","Informational and instructional advertising expenses","","UTAH JAZZ MAR","MATT674",3636.31,"2018-03-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5303830","Advertising","UT.GA.AD.INFRMTL.4210","9090","Informational and instructional advertising expenses","300170250","","WF_BATCH",1930.69,"2018-03-20"]
[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,null,null,{"$f":"SUBTOTAL(109,Table4[In pctr local curr.])","v":337959.89999999991}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other - Parade of Home Sponsorship",null,null,null,null,null,null,null,{"$f":"6000","v":6000},"2018-05-31"]

{"sheet":"Incentive","index":27,"n_rows":192,"n_cols":27,"rows_kept":192,"cut":false,"hidden":false,"merged":[]}
["Incentive Compensation",null,null,null,null,null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,null,null,null,null,null,null,null,"exec",{"$f":"AA71","v":964979}]
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,"HOT",null,null,null,"Dominion Energy",null,null,null,null,null,null,null,null,null,null,null,null,"non exec",{"$f":"AA3-AA1","v":3840085.7}]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,"ROO Incentives 2019","Incentives 2020","Incentives 2021","Incentives 2022",null,{"$f":"+'Control Panel'!F34","v":"Incentives 2021"},1,null,null,{"$f":"A3","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"Z190","v":4805064.7}]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,"1/",null,null,null,null,null,2,null,null,{"$f":"A4","v":"12 Months Ended : Dec-2021"}]
[null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,4,null,null,"Workpaper A",null,null,null,null,null,null,null,null,null,null,null,"Ran cost center report S_ALR_87013615 - Cost Centers: Breakdown by Partner, for cost element 5409202"]
[null,null,null,null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"isolated executive to calc financial %"]
[null,"Incentive Compensation",null,null,null,null,null,null,null,6,null,null,null,null,"A","B","C","D","E"]
[null,"Removal of Financial Based Payouts",null,null,null,null,null,null,null,7,null,null,null,null,null,null,"AIP Expense by labor category"]
[null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost Elements/Partner Object","Act. Costs"]
[null,"A",null,null,"B","C","D",null,null,9,null,null,null,"Total Payout",null,"Officers","Management","Non-mgmt","Total",null,null,null,null,null,"WBS 7ACCTSVC.QGAS             Accounting Services",1981.91]
[null,null,null,null,null,null,null,null,null,10,null,null,1,null,"DES",17650366.969999999,22323912.760000005,38110094.859999999,{"$f":"SUM(P12:R12)","v":78084374.590000004},null,null,null,null,null,"WBS 7CLIENTSVC.ALLOC6         DRS Client Svcs for All LDCs (AE-3B)",741.91]
[null,null,null,null,null,null,null,null,null,11,null,null,2,null,"QGC",null,1939922.1600000001,5783161.9500000002,{"$f":"SUM(P13:R13)","v":7723084.1100000003},null,null,null,null,null,"WBS 7CORPPLAN.QGAS            Corporate Planning",942.94]
[null,"Global Insight Factor",null,null,null,{"$f":"'Labor Forecast'!H14","v":2.4698787409151591E-2},{"$f":"'Labor Forecast'!I14","v":8.6111489061332619E-2},null,null,12,null,null,null,"Allocated",null,null,null,null,null,null,null,null,null,null,"WBS 7DATAOPS.ALLOC1           DRS Data Operations All Comps EID (M-2)",202]
[null,null,null,null,null,null,null,null,null,13,null,null,3,null,"DES",792424.29999999993,1420826,2425482,{"$f":"SUM(P15:R15)","v":4638732.3},null,null,null,null,null,"WBS 7ENVIRON.ALLOC3B          DRS Environ for All LDCs (AE-3B)",780.07]
[1,"DES","1/",-1618872.1439999999,{"$f":"-S22","v":-1777220.2549999999},{"$f":"E16*(1+F$14)","v":-1821115.4402574829},{"$f":"F16*(1+G$14)","v":-1977934.402570639},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J16,FALSE)","v":-1821115.4402574829},14,null,null,4,null,"QGC",null,878779,2619547,{"$f":"SUM(Q16:R16)","v":3498326},null,null,null,null,null,"WBS 7IT.QUESTAR.NETWORK       Questar Network Allocator",333.37]
[null,null,null,null,null,null,null,null,null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS 7PROCURE.QGAS             Procurement",-372.13]
[2,"DEUWI","1/",-939670.5,{"$f":"-S23","v":-962459.39999999991},{"$f":"E18*(1+F$14)","v":-986230.98011053947},{"$f":"F18*(1+G$14)","v":-1071156.7983662756},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J18,FALSE)","v":-986230.98011053947},16,null,null,null,"Income Goal % of AIP ",null,null,null,null,null,null,null,null,null,null,"WBS 7RISK.QGAS                Risk Management",2192.69]
[null,null,null,null,null,null,null,null,null,17,null,null,5,null,"DES",0.85,0.35,0.25,null,null,null,null,null,null,"WBS 7TELECOM.ALLOC1           DRS Telecommunications Svcs for All Comp",15.38]
[3,"Total",null,-2558542.6439999999,{"$f":"SUM(E16:E18)","v":-2739679.6549999998},{"$f":"SUM(F16:F18)","v":-2807346.4203680223},{"$f":"SUM(G16:G18)","v":-3049091.2009369144},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J20,FALSE)","v":-2807346.4203680223},18,null,null,6,null,"QGC",null,0.35,0.25,null,null,null,null,null,null,"WBS ACCTPAY.ALLOC1            DRS Accts Payable for All Comps (S)",12733.78]
[null,null,null,null,null,null,null,null,null,19,null,null,null,"Income Goals to exclude",null,null,null,null,null,null,null,null,null,null,"WBS ACCTPAY.ALLOC3            DRS Accts Payable PCards Exp Rpts (S-3)",298.32]
[4,"Utah",null,-2476660.0125665739,{"$f":"'ROR-Model'!$M$2*E20","v":-2649837.4623638126},{"$f":"'ROR-Model'!$M$2*F20","v":-2715285.2345155422},{"$f":"'ROR-Model'!$M$2*G20","v":-2949102.4892859249},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J22,FALSE)","v":-2715285.2345155422},20,null,null,7,null,"DES",{"$f":"P15*P19","v":673560.65499999991},{"$f":"Q15*Q19","v":497289.1},{"$f":"R15*R19","v":606370.5},{"$f":"SUM(P22:R22)","v":1777220.2549999999},null,null,null,null,null,"WBS ACCTPAY.ALLOC7            DRS Accts Payable VP Gen Companies S-6C",4472.0600000000004]
[5,"Wyoming",null,-81882.631433425951,{"$f":"'ROR-Model'!$N$2*E20","v":-89842.192636186926},{"$f":"'ROR-Model'!$N$2*F20","v":-92061.18585248015},{"$f":"'ROR-Model'!$N$2*G20","v":-99988.711650989295},null,{"$f":"HLOOKUP($I$3,$D$3:$G$26,J23,FALSE)","v":-92061.18585248015},21,null,null,8,null,"QGC",null,{"$f":"Q16*Q20","v":307572.64999999997},{"$f":"R16*R20","v":654886.75},{"$f":"SUM(Q23:R23)","v":962459.39999999991},null,null,null,null,null,"WBS ACCTSVC.ALLOC1            DES Acctg Svcs for All Comp AE-1",25132.45]
[null,"Total",null,-2558542.6439999999,{"$f":"SUM(E22:E23)","v":-2739679.6549999993},{"$f":"SUM(F22:F23)","v":-2807346.4203680223},-3049091.2009369144,null,{"$f":"SUM(I22:I23)","v":-2807346.4203680223},22,null,null,9,null,"Total",{"$f":"SUM(P22:P23)","v":673560.65499999991},{"$f":"SUM(Q22:Q23)","v":804861.75},{"$f":"SUM(R22:R23)","v":1261257.25},{"$f":"SUM(S22:S23)","v":2739679.6549999998},null,null,null,null,null,"WBS ACCTSVC.ALLOC12           DES Acctg Svcs for DEO/DEWV/QGAS/QWEX",11735.54]
[null,null,null,null,null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC1D           DRS Acctsvc for all FERC Companies",205.7]
[null,null,null,null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC1N           DRS FIXED ASSETS (AD-1)",33815.39]
[null,null,null,null,null,null,null,null,null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC2            DRS Acctg Svcs  All Gen & Enrgy Cos AE-2",3477.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC2J           DRS Acctg Svcs All Energy Cos  AE-2J",6626.32]
["1/","See Workpaper A",null,null,null,null,null,null,null,null,null,null,"Payout Ratio excluding Officers (cash basis) used to split management/non-mgmt for Financial % split",null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC2N           DRS Acctg Svcs All Gas Trans AE-2N",11071.54]
[null,null,null,null,null,null,null,null,null,null,null,null,"DES",null,null,null,0.29759999999999998,0.70240000000000002,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC3B           DRS Acctg Svcs for All LDCs (AE-3B)",7456.29]
[null,null,null,null,null,null,null,null,null,null,null,null,"QGC",null,null,null,0.246,0.754,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC7            DRS Acctg Svcs /Benefits (B)",1204.08]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.ALLOC8Q           DRS Acctg Svcs for All Dom West (AE-10A)",75079.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ACCTSVC.QGAS              Dominion Questar Gas Billing",133254.39000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.ALLOC1              DRS Audit Svcs for All Companies (AE-10)",14882.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.ALLOC8              DRS Audit Svcs All Questar Cos",11392.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS AUDIT.QGAS                AUDIT Svc for Dominion Questar Gas Billi",9482.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS BFITS.ALLOC1              Emp Benefits for All Comps with Emp (B)",21937.53]
[null,null,null,null,null,null,null,null,null,null,null,null,"O&M AIP amount",null,null,null,null,null,null,null,null,null,null,null,"WBS BUSOPS.ALLOC1             DRS Bus Operations All Companies (AE-1)",2262.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"excl",null,null,null,null,null,null,null,null,null,"WBS BUSPLAN.ALLOC1            DRS Bus Plang for All Comp (AE-1)",15635.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"AIP on 1250","Capital/Reg","Exp on 1250",null,null,null,null,null,null,null,null,"WBS BUSPLAN.ALLOC2            DRS Bus Plang All Gen & Energy AE-2",673.12]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC1          DRS Client Svcs for All Comps (M-2)",217736.88]
[null,null,null,null,null,null,null,null,null,null,null,null,"DES",{"$f":"AA3","v":4805064.7},20803.46,4784261.54,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC3          DRS ClntSvcs for LDCs, VPCUST, VPD, CNG",2575.66]
[null,null,null,null,null,null,null,null,null,null,null,null,"QGC",6686513.8799999999,3526467,3160046.88,"52.74% of QGC labor was capitalized",null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC3J         DRS Client Svcs for Energy (M-3J)",7081.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC6          DRS Client Svcs for All LDCs (AE-3B)",6876.39]
[null,null,null,null,null,null,null,null,null,null,null,null,"* managing directors and Non-management considered Non-management",null,null,null,null,null,null,null,null,null,null,null,"WBS CLIENTSVC.ALLOC7Q         Client Svcs  CNG Comps (AE-7)",519583.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC1           DRS Corp Comm for All Comps (AE-1)",27970.33]
[null,null,null,null,null,null,null,null,null,null,null,null,"DES Executive - cacluated conservative adjustment, excluded exec Financial goals at the highest percentage.",null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC1B          DRS Corp Comm for All Gas (AE-1B)",2558.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.ALLOC7           Corp Comm All Questar Cos",24159.45]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPCOMM.QGAS             CORPCOMM Svc for Dominion Questar Gas Bi",30062.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC1           DRS Corp Plan for All Comps AO-1",5939.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2           DRS Corp Plan All Gen & Energy  AO-2",520.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2J          DRS Corp Plan All Energy Cos  AO-2J",16060.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC2N          DRS Corp Plan All Gas Trans Cos AO-2N",5074.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC3B          DRS Corp Plan for All LDCs (AO-3B)",32013.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.ALLOC7           DRS Planning for All Questar Cos",865.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS CORPPLAN.QGAS             CORPPLAN Svc for Dominion Questar Gas Bi",129627.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS DATAOPS.ALLOC1            DRS Data Operations All Comps EID (M-2)",29008.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENGYMKT.QGAS              ENGYMKT Svc for Dominion Questar Gas Bil",6375.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC1            DRS Environ for  All Comps (AE-1)",25583.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC2A           DES Environ All Questar",104298.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC2J           DRS Environ for All Energy",4452.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.ALLOC3B           DRS Environ for All LDCs (AE-3B)",2019.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS ENVIRON.QGAS              ENVIRON Svc for Dominion Questar Gas Bil",21176.89]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC1               DRS Exec Svcs for All Comps (AE-1)",220085.41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC12              DES Exec for All Gas Distribution",36014.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC1D              DRS Exec Svcs for All Regulated Comp",11116.51]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2               DRS Exec Svcs All Gen & Enrgy Cos  AE-2",5204.1899999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2J              DRS Exec Svcs  All Energy  AE-2J",91444.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC2N              DRS Exec Svcs All Gas Transmission AE-2N",78264.61]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.ALLOC3B              DRS Exec Svcs for All LDCs (AE-3B)",209963.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXEC.QGAS                 EXEC Svc for Dominion Questar Gas Billin",312885.5,{"$f":"SUM(Z64:Z71)","v":964979}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXTAFFRS.ALLOC1           DRS Ext Affrs for All Comps (AE-1)",27727.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS EXTAFFRS.ALLOC7           DES Ext Affrs for All Questar",22003.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.ALLOC1           DRS Fac Mgt  (P)",64116.23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.ALLOC8           Facilities Mgmt for All Questar",77939.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FACILITY.QGAS             FACILITY Svc for Dominion Questar Gas Bi",23791.919999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.ALLOC1              DRS Fleet Mgt (T)",14575.79]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.ALLOC2              DRS Fleet Questar",170.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS FLEET.QGAS                FLEET Svc for Dominion Questar Gas Billi",362354.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.ALLOC1            DRS Genl Svcs for All Comp (AE-1)",3612.65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.ALLOC2            Drs Genl Svcs for Questar",29944.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS GENLSVC.QGAS              GENLSVC Svc for Dominion Questar Gas Bil",22673.279999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC1                 DRS HR Svcs for All Comps with Emp (B)",92621.75]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC10                DRS HR Svcs for All Questar Cos",69239.240000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC2J                DRS HR Svcs All Energy Cos  B-2J",12600.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.ALLOC3B                DRS HR Svcs LDCs with Emp (B-3B)",7936.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS HR.QGAS                   HR Svc for Dominion Questar Gas Billing",34258.050000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS                   IT Support Dominion Energy Questar Gas",21025.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CC&B              IT Support QGAS CC&B",62230.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CLICK             IT Support Dominion Energy QGAS CLICK",32346.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CNG               IT Support Dominion Energy QGAS CNG",26331.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CORE              IT Support Dominion Energy QGAS CORE",68877.570000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.CUSTOMERSERVICE   IT Support QGAS Customer Service",7246.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.DOTCOMP           IT Support QGAS DOT Compliance",2084.6999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.FIELDSMART        IT Support DEQGas FieldSmart",14213.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.IGIS              IT Support Dominion Energy QGAS IGIS",19362.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.MISCENGOPER       IT Support QGAS Misc Eng Operations",9241.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.SAFETY            IT Support Dominion Energy QGAS Safety",7695.92]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.LOWBAND   Telecom Lowband Radio QGAS",226.84]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.NETWORK   Telecom Network QGAS",46636.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.PHONES    Telecom Telephone QGAS",12762.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.SMR.RADI  Telecom SMR Radio QGAS",8876.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QGAS.TELECOM.TELEMETR  Telecom Telemetry QGAS",779.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUEST.GASMEASUREMENT   IT Questar Gas Measurement Allocation",147.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.NETWORK        Questar Network Allocator",33165.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.QUORUM         IT Questar Quorum Allocation",12229.78]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.SCADA          IT Questar SCADA Allocation",11831.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.TELEMETRY      Questar Telemetry Allocator",13280]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.QUESTAR.TELEPHONE      Questar Telephone Allocator",7489.88]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.THERMWISE.UT           IT Support Thermwise Program Utah",1218.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS IT.THERMWISE.WY           IT Support Thermwise Program WY",58.58]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.ALLOC1              DRS Legal  Svcs for All Comp (AE-1)",22237.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.ALLOC10             DRS Legal Svcs for All Questar Cos",20678.47]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18216A             LEGAL.C18216A",337.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18422A             LEGAL.C18422A",185.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18432A             LEGAL.C18432A",382.33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18440A             LEGAL.C18440A",6003.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18467A             LEGAL.C18467A",41.68]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18478A             LEGAL.C18478A",6.83]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18479A             LEGAL.C18479A",40.93]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18487A             LEGAL.C18487A",2515.4899999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18489A             LEGAL.C18489A",797.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18490A             LEGAL.C18490A",57.63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18493A             LEGAL.C18493A",152.56]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18634A             LEGAL.C18634A",2491.91]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18659A             LEGAL.C18659A",98.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18691A             LEGAL.C18691A",74.290000000000006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18692A             LEGAL.C18692A",248.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18706A             LEGAL.C18706A",165.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18864A             LEGAL.C18864A",110.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.C18865A             LEGAL.C18865A",206.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS LEGAL.QGAS                Dominion Questar Gas Billing",68621.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBAG.MAIN           BAG Facilties",1.64]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBEV.MAIN           Beaver Facilties",62.53]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASBLF.MAIN           Bluffdale Facilties",207.62]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASCED.MAIN           Cedar City Facilties",452.34]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASDIA.MAIN           Diamondville (WY) Facilties",279.04000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASDNR.MAIN           Salt Lake Op Center - Office Bldg",7772.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEAG.MAIN           Eagle Mountain Facilties",555.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEPH.MAIN           Ephraim Facilties",31.16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASEVN.MAIN           Evanston Facilities",1001.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASFIL.MAIN           Fillmore Facilties",320.87]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASLOG.MAIN           Logan Facilities",341.76]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASMOB.MAIN           Moab Facilities",88.22]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASOGD.MAIN           Ogden Facilities",2730.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASOST.MAIN           Orange Street Facilties",300.27999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASPKC.MAIN           Silver Creek (Park City) Facilities",61.55]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRCH.MAIN           Richfield Facilties",33.81]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASROS.MAIN           Roosevelt Facilities",98.77]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRSG.MAIN           Rock Springs Complex - Garage",376.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASRSO.MAIN           Rock Springs Complex - Ops Bldg",117.57]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSGR.MAIN           St. George Facilities",945.4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLG.MAIN           Salt Lake Op Center - Salt Lake Garage",768.31]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLN.MAIN           Facilities",122.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLO.MAIN           Salt Lake Op Center - 1078 Ops Building",1970.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLT.MAIN           Salt Lake Training Center Facilities",874.11]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSLW.MAIN           Salt Lake Op Center - Warehouse/Contract",414.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASSPV.MAIN           Springville Facilities",691.82]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASTEP.MAIN           Salt Lake Op Center - Total Energy Plant",6989.27]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASTOL.MAIN           Tooele Facilities",140.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS MNTQGASVGO.MAIN           Vernal Gas Operations Bldg Facilities",204.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OPERATION.ALLOC1          DRS Operations for All Energy (AE-2)",1430.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OPERATION.ALLOC3B         DRS Operations for LDCs (X-3B)",4729.8900000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS OTHER.ALLOC1              DRS Other Svcs for All Companies",32.86]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PAYROLL.ALLOC1            DRS Payroll for All Comps",15600.19]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC1            DRS Procurement",12947.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC3E           DRS Procurement for All LDCs (U-3E)",14316.35]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC7            DRS Purchasing VP and Energy",160.58000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.ALLOC8Q           DRS Purchasing All Questar",5.18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.QGAS              PROCURE Svc for Dominion Questar Gas Bil",124554.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS PROCURE.QGAS.WRHS         PROCURE Warehous for Dom Questar Gas Bi",132439.59]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC1B             All Operational Gas Companies",3957.06]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC1D             All Regulated Companies",1612.66]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.ALLOC3B             Rates for All Gas Delivery (LDC's) AE-3B",7541.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RATES.QGAS                RATES Svc for Dominion Questar Gas Billi",165446.07]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.ALLOC1               DRS Risk Management (F)",5771.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.ALLOC7               DES Risk Management for All Questar Cos",99.09]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS RISK.QGAS                 RISK Svc for Dominion Questar Gas Billin",33720.69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.ALLOC1           DRS Security Svcs for All Comps (B-1)",43610.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.ALLOC7           DRS Security Svcs for All Questar Cos",49780.97]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS SECURITY.QGAS             SECURITY Svc for Dominion Questar Gas Bi",5820.02]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.ALLOC1                DRS Tax  for All Companies (I-1)",30619.48]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.ALLOC8                DES Tax for All Questar Cos",70866.240000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TAX.QGAS                  Dominion Questar Gas Billing",10346.129999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TELECOM.ALLOC1            DRS Telecommunications Svcs for All Comp",2297.7600000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TRAVSVC.ALLOC1            DRS Trav Svcs for All Comps  (AE-1)",4926.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TREAS.ALLOC1              DRS Treas for All Comps (AO-1)",5901.6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS TREAS.ALLOC10             DRS Treas for Questar",1143.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WBS XIT.QGAS                  IT Support Dominion Energy Questar Gas",20803.46]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5409202  Allocated-Annual Incentive",{"$f":"SUM(Z11:Z189)","v":4805064.7}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Debit",4805064.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Over/Underabsorption",4805064.7]

{"sheet":"Sporting Events","index":28,"n_rows":35,"n_cols":25,"rows_kept":35,"cut":false,"hidden":false,"merged":[[16,21,16,22],[7,10,7,13],[8,10,8,13]]}
["Event Tickets",null,null,null,null,null,null,null,null,"Event Tickets",null,null,null,null,null,"Event Tickets"]
[{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,"Dominion Energy",null,null,null,null,null,"Dominion Energy"]
[{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"Utah - Average Adjusted Results Of Operations",null,null,null,null,null,"Utah - Average Adjusted Results Of Operations"]
[{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,null,{"$f":"+A4","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,{"$f":"+A4","v":"12 Months Ended : Dec-2021"}]
[null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,"HOT",null,null,null,null,null,null,null,null,"SPORTING EVENT TICKETS"]
[null,"Sporting Events DEC 2020","Sporting Events DEC 2021","Sporting Events DEC 2022",null,null,{"$f":"+'Control Panel'!B35","v":"Sporting Events DEC 2021"},1]
[null,null,null,null,null,null,null,{"$f":"H7+1","v":2},null,null,"Event Tickets"]
[null,null,null,null,null,null,null,{"$f":"H8+1","v":3}]
[null,null,null,null,null,null,null,{"$f":"H9+1","v":4}]
["Acc 921 Inflation Factor",null,{"$f":"+'PROJECTED EXPENSES'!AW714","v":1.132E-2},{"$f":"+'PROJECTED EXPENSES'!AX714","v":1.1610000000000001E-2},null,null,null,5,null,null,"A","B","C","D",null,"A","B","C","D","E","F","G","H"]
["Total Expenses",{"$f":"N33","v":0},{"$f":"B12*(1+C11)","v":0},{"$f":"C12*(1+D11)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H12,FALSE)","v":0},6]
[null,null,null,null,null,null,null,7]
["Utah Adjustment",{"$f":"'ROR-Model'!$M$2*B12*(1+B13)","v":0},{"$f":"'ROR-Model'!$M$2*C12*(1+C13)","v":0},{"$f":"'ROR-Model'!$M$2*D12*(1+D13)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H14,FALSE)","v":0},8,null,null,"Total Disallowed Corp Sporting Events Expense",null,{"$f":"W23","v":0}]
["Wyoming Adjustment",{"$f":"'ROR-Model'!$N$2*B12*(1+B13)","v":0},{"$f":"'ROR-Model'!$N$2*C12*(1+C13)","v":0},{"$f":"'ROR-Model'!$N$2*D12*(1+D13)","v":0},null,null,{"$f":"HLOOKUP($G$7,events,H15,FALSE)","v":0},9]
[null,null,null,null,null,null,null,10]
[null,null,null,null,null,null,null,11,null,null,null,"Allocation","Allocated","Adjustment",null,null,null,null,null," Direct",null,"Allocated from Corp"]
[null,null,null,null,null,null,null,12,null,null,"Company and Allocation Amounts","Calculations","Amount","Amount",null,"Vendor",null,"Allocated from","Based on ","Employee","Mkting","Employee","Mkting"]
[null,null,null,null,null,null,null,13,null,null,null,null,null,null,null,null,"Direct","Corp","2020 Data","Recognition","PR","Recognition","PR"]
[null,null,null,null,null,null,null,14,null,null,"Allocated to ",null,null,null,1,"Energy Solutions Arena",0,0,{"$f":"Q32/S32","v":1},{"$f":"S20*Q20","v":0},{"$f":"Q20-T20","v":0},{"$f":"S20*R20","v":0},{"$f":"R20-V20","v":0}]
[null,null,null,null,null,null,null,15,null,null,"     Percent to ",0.55120000000000002,null,null,{"$f":"O20+1","v":2},"Utah Jazz",0,0,{"$f":"W30/Y30","v":1},{"$f":"S21*Q21","v":0},{"$f":"Q21-T21","v":0},{"$f":"S21*R21","v":0},{"$f":"R21-V21","v":0}]
[null,null,null,null,null,null,null,16,null,null,"     Total to ",{"$f":"+M14*L21","v":0},{"$f":"+L22","v":0},{"$f":"+M22","v":0},{"$f":"O21+1","v":3},"Real Salt Lake",0,0,0,{"$f":"S22*Q22","v":0},{"$f":"Q22-T22","v":0},{"$f":"S22*R22","v":0},{"$f":"R22-V22","v":0}]
[null,null,null,null,null,null,null,17,null,null,null,null,null,null,4,null,null,null,null,null,null,{"$f":"SUM(V20:V22)","v":0},{"$f":"SUM(W20:W22)","v":0}]
[null,null,null,null,null,null,null,18,null,null,null,null,null,null,5,"     Total",{"$f":"SUM(Q20:Q22)","v":0},{"$f":"SUM(R20:R22)","v":0},null,{"$f":"SUM(T20:T22)","v":0},{"$f":"SUM(U20:U22)","v":0}]
[null,null,null,null,null,null,null,19,null,"Total Disallowed  Sporting Events Expense",null,null,null,{"$f":"U24","v":0},6]
[null,null,null,null,null,null,null,20,null,null,null,null,null,null,7]
[null,null,null,null,null,null,null,null,null,"Total Expenses",null,null,null,{"$f":"N25+N22","v":0},8]
[null,null,null,null,null,null,null,null,null,"Escalation Factor ",null,null,null,null,9,null,"Tickets Used for Employee Recognition - % Calculation 2017",null,null,null,2020,null,"Employee Recognition",null,"Total"]
[null,null,null,null,null,null,null,null,null,"Total Adjustment",null,null,null,{"$f":"-N27*(1+N28)","v":0},10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"Employee",null,null,null,"Jazz Tickets",null,120,null,120]
[null,null,null,null,null,null,null,null,null,null,"Utah Adjustment",null,null,null,12,null,"Recognition","Pub. Relations","Total",null," "]
[null,null,null,null,null,null,null,null,null,null,"Wyoming Adjusment",null,null,null,13,"Jazz Tickets",352,0,{"$f":"Q32+R32","v":352},null,"Total Tickets",null,120,null,120]
[null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,14,"Real Salt Lake",0,0,{"$f":"SUM(Q33:R33)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Total Tickets",{"$f":"SUM(Q32:Q33)","v":352},{"$f":"SUM(R32:R33)","v":0},{"$f":"SUM(S32:S33)","v":352},null,"Percentage",null,1,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Total Percentage:",{"$f":"Q34/$S$34","v":1},{"$f":"R34/$S$34","v":0},{"$f":"S34/$S$34","v":1}]

{"sheet":"Revenue","index":29,"n_rows":371,"n_cols":24,"rows_kept":371,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
["Revenue"]
["Dominion Energy"]
[{"$f":"'Control Panel'!F16","v":"DEC 2021 Adjusted Avg  Results"}]
[{"$f":"EXPENSES!B4","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HOT"]
[null,null,null,null,null,"Booked Rev DEC 2020","AVG Projected Rev 2019 adj HDD","AVG Proj Rev 2019  ","AVG Projected Rev 2021 with CET","YE Projected Rev 2016","YE Projected Rev 2016 with CET","AVG Projected Rev 2020 adj HDD","AVG Proj Rev 2020 ","AVG Projected Rev 2022 with CET","Current Rates New Norms 2020","Current Rates Curr Norms 2020","YE Projected Rev 2017","YE Proj Rev 2017 with CET",{"$f":"+'Control Panel'!B29","v":"AVG Projected Rev 2021 with CET"},null,"REVENUE CHANGE",null,1]
["Rate Class",null,"Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W8+1","v":2}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W9+1","v":3}]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,{"$f":"+F363+F365","v":488951487.73421627},{"$f":"+G363+G365","v":489470263.13092411},{"$f":"+H363+H365","v":489470263.13092411},490457615.63092405,489464659.56092405,489464659.56092405,489464659.56092405,{"$f":"+M363+M365","v":489464659.56092405},491778150.16092408,{"$f":"+O363+O365","v":489524705.86092407},489524705.86092407,{"$f":"+Q363+Q365","v":489464659.56092405},489464659.56092405,{"$f":"HLOOKUP($S$8,RevenueScenarios,W11,FALSE)","v":490457615.63092405},null,{"$f":"+U362+U364","v":-8703278.0357838552},null,4,"**2021 revenue increase is due to customer growth, tracker, rate case, and the tax surcredit expiring. "]
[null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,6]
["Utah",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$15","v":333860738.12000006},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$15","v":314410100.42022496},{"$f":"'AVG Proj Rev 2019 '!$T$15","v":318907015.83505774},{"$f":"'AVG Proj Rev 2021 with CET'!$T$15","v":347306205.78999996},{"$f":"'YE Projected Rev 2019'!$T$15","v":322085028.10662007},{"$f":"'YE Proj Rev 2019 with CET '!$T$15","v":324343425.90662009},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$15","v":331535692.88608509},{"$f":"'AVG Proj Rev 2020 '!$T$15","v":336229888.66049087},{"$f":"'AVG Proj Rev 2022 with CET'!$T$15","v":367321744.0895735},{"$f":"'Current Rates New Norms 2020 '!$T$15","v":341200689.80003196},{"$f":"'Current Rates Curr Norms 2020'!T15","v":341116930.26561511},{"$f":"'YE Projected Rev 2020'!$T$15","v":339678352.21961421},{"$f":"'YE Proj Rev 2020 with CET'!$T$15","v":344743863.87961423},{"$f":"HLOOKUP($S$8,RevenueScenarios,W15,FALSE)","v":347306205.78999996},null,{"$f":"S15-F15","v":13445467.669999897},null,8]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$17","v":80544731.669999987},{"$f":"F17","v":80544731.669999987},{"$f":"G17","v":80544731.669999987},{"$f":"H17","v":80544731.669999987},80544731.669999987,80544731.669999987,80544731.669999987,80544731.669999987,80544731.669999987,80544731.669999987,80544731.669999987,{"$f":"N17","v":80544731.669999987},80544731.669999987,80544731.669999987,null,{"$f":"S17-F17","v":0},null,10]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$19","v":378076836.64999998},{"$f":"F19","v":378076836.64999998},{"$f":"G19","v":378076836.64999998},{"$f":"H19","v":378076836.64999998},378076836.64999998,378076836.64999998,378076836.64999998,378076836.64999998,378076836.64999998,378076836.64999998,378076836.64999998,{"$f":"N19","v":378076836.64999998},378076836.64999998,378076836.64999998,null,{"$f":"S19-F19","v":0},null,12]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$20","v":792482306.44000006},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$20","v":759203784.65022492},{"$f":"'AVG Proj Rev 2019 '!$T$20","v":774362043.48505783},{"$f":"'AVG Proj Rev 2021 with CET'!$T$20","v":874401979.36000013},{"$f":"'YE Projected Rev 2019'!$T$20","v":782716159.36662006},{"$f":"'YE Proj Rev 2019 with CET '!$T$20","v":784974557.16662002},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$20","v":780681858.27608502},{"$f":"'AVG Proj Rev 2020 '!$T$20","v":796141590.1104908},{"$f":"'AVG Proj Rev 2022 with CET'!$T$20","v":926581986.6095736},{"$f":"'Current Rates New Norms 2020 '!$T$20","v":815305124.13003206},{"$f":"'Current Rates Curr Norms 2020'!$T$20","v":815221364.59561515},{"$f":"'YE Projected Rev 2020'!$T$20","v":804478956.26961422},{"$f":"'YE Proj Rev 2020 with CET'!$T$20","v":809544467.92961431},{"$f":"HLOOKUP($S$8,RevenueScenarios,W20,FALSE)","v":874401979.36000013},null,{"$f":"S20-F20","v":81919672.920000076},null,13]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$22","v":103360570.251},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$22","v":106882939},{"$f":"'AVG Proj Rev 2019 '!$T$22","v":109451530},{"$f":"'AVG Proj Rev 2021 with CET'!$T$22","v":110080443},{"$f":"'YE Projected Rev 2019'!$T$22","v":110699952},{"$f":"'YE Proj Rev 2019 with CET '!$T$22","v":110699952},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$22","v":107928840},{"$f":"'AVG Proj Rev 2020 '!$T$22","v":110522524},{"$f":"'AVG Proj Rev 2022 with CET'!$T$22","v":111664804},{"$f":"'Current Rates New Norms 2020 '!$T$22","v":108262403},{"$f":"'Current Rates Curr Norms 2020'!$T$22","v":108262403},{"$f":"'YE Projected Rev 2020'!$T$22","v":111701691},{"$f":"'YE Proj Rev 2020 with CET'!$T$22","v":111701691},{"$f":"HLOOKUP($S$8,RevenueScenarios,W22,FALSE)","v":110080443},null,{"$f":"S22-F22","v":6719872.748999998},null,15]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
["FIRM","GS-C","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$24","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$24","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$24","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$24","v":0},{"$f":"'YE Projected Rev 2019'!$T$24","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$24","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$24","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$24","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$24","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$24","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$24","v":0},{"$f":"'YE Projected Rev 2020'!$T$24","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$24","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W24,FALSE)","v":0},null,{"$f":"S24-F24","v":0},null,17]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$26","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$26","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$26","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$26","v":0},{"$f":"'YE Projected Rev 2019'!$T$26","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$26","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$26","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$26","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$26","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$26","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$26","v":0},{"$f":"'YE Projected Rev 2020'!$T$26","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$26","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W26,FALSE)","v":0},null,{"$f":"S26-F26","v":0},null,19]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$28","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$28","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$28","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$28","v":0},{"$f":"'YE Projected Rev 2019'!$T$28","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$28","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$28","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$28","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$28","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$28","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$28","v":0},{"$f":"'YE Projected Rev 2020'!$T$28","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$28","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W28,FALSE)","v":0},null,{"$f":"S28-F28","v":0},null,21]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$29","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$29","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$29","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$29","v":0},{"$f":"'YE Projected Rev 2019'!$T$29","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$29","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$29","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$29","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$29","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$29","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$29","v":0},{"$f":"'YE Projected Rev 2020'!$T$29","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$29","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W29,FALSE)","v":0},null,{"$f":"S29-F29","v":0},null,22]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$31","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$31","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$31","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$31","v":0},{"$f":"'YE Projected Rev 2019'!$T$31","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$31","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$31","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$31","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$31","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$31","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$31","v":0},{"$f":"'YE Projected Rev 2020'!$T$31","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$31","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W31,FALSE)","v":0},null,{"$f":"S31-F31","v":0},null,24]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$33","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$33","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$33","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$33","v":0},{"$f":"'YE Projected Rev 2019'!$T$33","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$33","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$33","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$33","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$33","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$33","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$33","v":0},{"$f":"'YE Projected Rev 2020'!$T$33","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$33","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W33,FALSE)","v":0},null,{"$f":"S33-F33","v":0},null,26]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$35","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$35","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$35","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$35","v":0},{"$f":"'YE Projected Rev 2019'!$T$35","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$35","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$35","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$35","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$35","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$35","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$35","v":0},{"$f":"'YE Projected Rev 2020'!$T$35","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$35","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W35,FALSE)","v":0},null,{"$f":"S35-F35","v":0},null,28]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$37","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$37","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$37","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$37","v":0},{"$f":"'YE Projected Rev 2019'!$T$37","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$37","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$37","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$37","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$37","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$37","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$37","v":0},{"$f":"'YE Projected Rev 2020'!$T$37","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$37","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W37,FALSE)","v":0},null,{"$f":"S37-F37","v":0},null,30]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$38","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$38","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$38","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$38","v":0},{"$f":"'YE Projected Rev 2019'!$T$38","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$38","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$38","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$38","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$38","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$38","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$38","v":0},{"$f":"'YE Projected Rev 2020'!$T$38","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$38","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W38,FALSE)","v":0},null,{"$f":"S38-F38","v":0},null,31]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$40","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$40","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$40","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$40","v":0},{"$f":"'YE Projected Rev 2019'!$T$40","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$40","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$40","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$40","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$40","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$40","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$40","v":0},{"$f":"'YE Projected Rev 2020'!$T$40","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$40","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W40,FALSE)","v":0},null,{"$f":"S40-F40","v":0},null,33]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$42","v":2926805.2800000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$42","v":2820637.6572033581},{"$f":"'AVG Proj Rev 2019 '!$T$42","v":2811265.4905835097},{"$f":"'AVG Proj Rev 2021 with CET'!$T$42","v":2736087.8800000004},{"$f":"'YE Projected Rev 2019'!$T$42","v":2629657.4229588564},{"$f":"'YE Proj Rev 2019 with CET '!$T$42","v":2629657.4229588564},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$42","v":2646106.1564776073},{"$f":"'AVG Proj Rev 2020 '!$T$42","v":2635958.7701846408},{"$f":"'AVG Proj Rev 2022 with CET'!$T$42","v":2648872.5449553737},{"$f":"'Current Rates New Norms 2020 '!$T$42","v":2833993.4133371511},{"$f":"'Current Rates Curr Norms 2020'!$T$42","v":2794967.1343151061},{"$f":"'YE Projected Rev 2020'!$T$42","v":2421037.0087392982},{"$f":"'YE Proj Rev 2020 with CET'!$T$42","v":2421037.0087392982},{"$f":"HLOOKUP($S$8,RevenueScenarios,W42,FALSE)","v":2736087.8800000004},null,{"$f":"S42-F42","v":-190717.39999999991},null,35]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$44","v":2124559.88},{"$f":"F44","v":2124559.88},{"$f":"G44","v":2124559.88},{"$f":"H44","v":2124559.88},2124559.88,2124559.88,2124559.88,2124559.88,2124559.88,2124559.88,2124559.88,{"$f":"N44","v":2124559.88},2124559.88,2124559.88,null,{"$f":"S44-F44","v":0},null,37]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$46","v":9905849.4500000011},{"$f":"F46","v":9905849.4500000011},{"$f":"G46","v":9905849.4500000011},{"$f":"H46","v":9905849.4500000011},9905849.4500000011,9905849.4500000011,9905849.4500000011,9905849.4500000011,9905849.4500000011,9905849.4500000011,9905849.4500000011,{"$f":"N46","v":9905849.4500000011},9905849.4500000011,9905849.4500000011,null,{"$f":"S46-F46","v":0},null,39]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$47","v":14957214.610000001},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$47","v":15557734.447203359},{"$f":"'AVG Proj Rev 2019 '!$T$47","v":15548362.28058351},{"$f":"'AVG Proj Rev 2021 with CET'!$T$47","v":15018030.91},{"$f":"'YE Projected Rev 2019'!$T$47","v":14425122.982958857},{"$f":"'YE Proj Rev 2019 with CET '!$T$47","v":14425122.982958857},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$47","v":13587337.756477606},{"$f":"'AVG Proj Rev 2020 '!$T$47","v":13577190.370184641},{"$f":"'AVG Proj Rev 2022 with CET'!$T$47","v":14723909.454955375},{"$f":"'Current Rates New Norms 2020 '!$T$47","v":15380518.783337152},{"$f":"'Current Rates Curr Norms 2020'!$T$47","v":15341492.504315106},{"$f":"'YE Projected Rev 2020'!$T$47","v":12454913.088739298},{"$f":"'YE Proj Rev 2020 with CET'!$T$47","v":12454913.088739298},{"$f":"HLOOKUP($S$8,RevenueScenarios,W47,FALSE)","v":15018030.91},null,{"$f":"S47-F47","v":60816.299999998882},null,40]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$49","v":2739326.2740000007},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$49","v":3179506},{"$f":"'AVG Proj Rev 2019 '!$T$49","v":3179506},{"$f":"'AVG Proj Rev 2021 with CET'!$T$49","v":2546192},{"$f":"'YE Projected Rev 2019'!$T$49","v":2946753},{"$f":"'YE Proj Rev 2019 with CET '!$T$49","v":2946753},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$49","v":2731317},{"$f":"'AVG Proj Rev 2020 '!$T$49","v":2731317},{"$f":"'AVG Proj Rev 2022 with CET'!$T$49","v":2402664},{"$f":"'Current Rates New Norms 2020 '!$T$49","v":2946708},{"$f":"'Current Rates Curr Norms 2020'!$T$49","v":2946708},{"$f":"'YE Projected Rev 2020'!$T$49","v":2507072},{"$f":"'YE Proj Rev 2020 with CET'!$T$49","v":2507072},{"$f":"HLOOKUP($S$8,RevenueScenarios,W49,FALSE)","v":2546192},null,{"$f":"S49-F49","v":-193134.27400000067},null,42]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43]
["FIRM","F-3","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$51","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$51","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$51","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$51","v":0},{"$f":"'YE Projected Rev 2019'!$T$51","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$51","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$51","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$51","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$51","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$51","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$51","v":0},{"$f":"'YE Projected Rev 2020'!$T$51","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$51","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W51,FALSE)","v":0},null,{"$f":"S51-F51","v":0},null,44]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$52","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$52","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$52","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$52","v":0},{"$f":"'YE Projected Rev 2019'!$T$52","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$52","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$52","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$52","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$52","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$52","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$52","v":0},{"$f":"'YE Projected Rev 2020'!$T$52","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$52","v":0},null,null,null,null,45]
["FIRM",null,"Supplier Non-Gas Demand Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$53","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$53","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$53","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$53","v":0},{"$f":"'YE Projected Rev 2019'!$T$53","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$53","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$53","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$53","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$53","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$53","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$53","v":0},{"$f":"'YE Projected Rev 2020'!$T$53","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$53","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W53,FALSE)","v":0},null,{"$f":"S53-F53","v":0},null,46]
["FIRM",null,"Commodity Tariff Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$54","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$54","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$54","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$54","v":0},{"$f":"'YE Projected Rev 2019'!$T$54","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$54","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$54","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$54","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$54","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$54","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$54","v":0},{"$f":"'YE Projected Rev 2020'!$T$54","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$54","v":0},null,null,null,null,47]
["FIRM",null,"Commodity Demand Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$55","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$55","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$55","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$55","v":0},{"$f":"'YE Projected Rev 2019'!$T$55","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$55","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$55","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$55","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$55","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$55","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$55","v":0},{"$f":"'YE Projected Rev 2020'!$T$55","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$55","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W55,FALSE)","v":0},null,{"$f":"S55-F55","v":0},null,48]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$56","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$56","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$56","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$56","v":0},{"$f":"'YE Projected Rev 2019'!$T$56","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$56","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$56","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$56","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$56","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$56","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$56","v":0},{"$f":"'YE Projected Rev 2020'!$T$56","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$56","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W56,FALSE)","v":0},null,{"$f":"S56-F56","v":0},null,49]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50]
["FIRM",null,"Total Sales Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$58","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$58","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$58","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$58","v":0},{"$f":"'YE Projected Rev 2019'!$T$58","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$58","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$58","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$58","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$58","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$58","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$58","v":0},{"$f":"'YE Projected Rev 2020'!$T$58","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$58","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W58,FALSE)","v":0},null,{"$f":"S58-F58","v":0},null,51]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$60","v":1880897.9990759001},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$60","v":1933315.1299259942},{"$f":"'AVG Proj Rev 2019 '!$T$60","v":1920694.4802639121},{"$f":"'AVG Proj Rev 2021 with CET'!$T$60","v":2102226.96},{"$f":"'YE Projected Rev 2019'!$T$60","v":1912502.2987505649},{"$f":"'YE Proj Rev 2019 with CET '!$T$60","v":1912502.2987505649},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$60","v":2047342.8803363019},{"$f":"'AVG Proj Rev 2020 '!$T$60","v":2032611.2197407591},{"$f":"'AVG Proj Rev 2022 with CET'!$T$60","v":2177678.0121193924},{"$f":"'Current Rates New Norms 2020 '!$T$60","v":1876281.1571017208},{"$f":"'Current Rates Curr Norms 2020'!$T$60","v":2029000.6230060314},{"$f":"'YE Projected Rev 2020'!$T$60","v":2029961.765059399},{"$f":"'YE Proj Rev 2020 with CET'!$T$60","v":2029961.765059399},{"$f":"HLOOKUP($S$8,RevenueScenarios,W60,FALSE)","v":2102226.96},null,{"$f":"S60-F60","v":221328.9609240999},null,53]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$62","v":148278.70854770002},{"$f":"F62","v":148278.70854770002},{"$f":"G62","v":148278.70854770002},{"$f":"H62","v":148278.70854770002},148278.70854770002,148278.70854770002,148278.70854770002,148278.70854770002,148278.70854770002,148278.70854770002,148278.70854770002,{"$f":"N62","v":148278.70854770002},148278.70854770002,148278.70854770002,null,{"$f":"S62-F62","v":0},null,55]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$64","v":719876.14237639995},{"$f":"F64","v":719876.14237639995},{"$f":"G64","v":719876.14237639995},{"$f":"H64","v":719876.14237639995},719876.14237639995,719876.14237639995,719876.14237639995,719876.14237639995,719876.14237639995,719876.14237639995,719876.14237639995,{"$f":"N64","v":719876.14237639995},719876.14237639995,719876.14237639995,null,{"$f":"S64-F64","v":0},null,57]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$65","v":2749052.85},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$65","v":3030601.8599259946},{"$f":"'AVG Proj Rev 2019 '!$T$65","v":3017981.2102639121},{"$f":"'AVG Proj Rev 2021 with CET'!$T$65","v":3079596.81},{"$f":"'YE Projected Rev 2019'!$T$65","v":3009789.0287505644},{"$f":"'YE Proj Rev 2019 with CET '!$T$65","v":3009789.0287505644},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$65","v":3089771.6903363019},{"$f":"'AVG Proj Rev 2020 '!$T$65","v":3075040.0297407587},{"$f":"'AVG Proj Rev 2022 with CET'!$T$65","v":3174664.9021193921},{"$f":"'Current Rates New Norms 2020 '!$T$65","v":2985146.0671017207},{"$f":"'Current Rates Curr Norms 2020'!$T$65","v":3137865.5330060311},{"$f":"'YE Projected Rev 2020'!$T$65","v":3072390.575059399},{"$f":"'YE Proj Rev 2020 with CET'!$T$65","v":3072390.575059399},{"$f":"HLOOKUP($S$8,RevenueScenarios,W65,FALSE)","v":3079596.81},null,{"$f":"S65-F65","v":330543.95999999996},null,58]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$67","v":247635.84999999998},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$67","v":274212},{"$f":"'AVG Proj Rev 2019 '!$T$67","v":274212},{"$f":"'AVG Proj Rev 2021 with CET'!$T$67","v":252374},{"$f":"'YE Projected Rev 2019'!$T$67","v":274212},{"$f":"'YE Proj Rev 2019 with CET '!$T$67","v":274212},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$67","v":260503},{"$f":"'AVG Proj Rev 2020 '!$T$67","v":260503},{"$f":"'AVG Proj Rev 2022 with CET'!$T$67","v":253955},{"$f":"'Current Rates New Norms 2020 '!$T$67","v":260503},{"$f":"'Current Rates Curr Norms 2020'!$T$67","v":260503},{"$f":"'YE Projected Rev 2020'!$T$67","v":260503},{"$f":"'YE Proj Rev 2020 with CET'!$T$67","v":260503},{"$f":"HLOOKUP($S$8,RevenueScenarios,W67,FALSE)","v":252374},null,{"$f":"S67-F67","v":4738.1500000000233},null,60]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$69","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$69","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$69","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$69","v":0},{"$f":"'YE Projected Rev 2019'!$T$69","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$69","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$69","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$69","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$69","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$69","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$69","v":0},{"$f":"'YE Projected Rev 2020'!$T$69","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$69","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W69,FALSE)","v":0},null,{"$f":"S69-F69","v":0},null,62]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$71","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$71","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$71","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$71","v":0},{"$f":"'YE Projected Rev 2019'!$T$71","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$71","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$71","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$71","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$71","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$71","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$71","v":0},{"$f":"'YE Projected Rev 2020'!$T$71","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$71","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W71,FALSE)","v":0},null,{"$f":"S71-F71","v":0},null,64]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$73","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$73","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$73","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$73","v":0},{"$f":"'YE Projected Rev 2019'!$T$73","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$73","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$73","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$73","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$73","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$73","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$73","v":0},{"$f":"'YE Projected Rev 2020'!$T$73","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$73","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W73,FALSE)","v":0},null,{"$f":"S73-F73","v":0},null,66]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$74","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$74","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$74","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$74","v":0},{"$f":"'YE Projected Rev 2019'!$T$74","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$74","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$74","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$74","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$74","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$74","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$74","v":0},{"$f":"'YE Projected Rev 2020'!$T$74","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$74","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W74,FALSE)","v":0},null,{"$f":"S74-F74","v":0},null,{"$f":"+W73+1","v":67}]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$76","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$76","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$76","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$76","v":0},{"$f":"'YE Projected Rev 2019'!$T$76","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$76","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$76","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$76","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$76","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$76","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$76","v":0},{"$f":"'YE Projected Rev 2020'!$T$76","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$76","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W76,FALSE)","v":0},null,{"$f":"S76-F76","v":0},null,69]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$78","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$78","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$78","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$78","v":0},{"$f":"'YE Projected Rev 2019'!$T$78","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$78","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$78","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$78","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$78","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$78","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$78","v":0},{"$f":"'YE Projected Rev 2020'!$T$78","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$78","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W78,FALSE)","v":0},null,{"$f":"S78-F78","v":0},null,71]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$80","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$80","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$80","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$80","v":0},{"$f":"'YE Projected Rev 2019'!$T$80","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$80","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$80","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$80","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$80","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$80","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$80","v":0},{"$f":"'YE Projected Rev 2020'!$T$80","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$80","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W80,FALSE)","v":0},null,{"$f":"S80-F80","v":0},null,73]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$82","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$82","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$82","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$82","v":0},{"$f":"'YE Projected Rev 2019'!$T$82","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$82","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$82","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$82","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$82","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$82","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$82","v":0},{"$f":"'YE Projected Rev 2020'!$T$82","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$82","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W82,FALSE)","v":0},null,{"$f":"S82-F82","v":0},null,75]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$83","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$83","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$83","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$83","v":0},{"$f":"'YE Projected Rev 2019'!$T$83","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$83","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$83","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$83","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$83","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$83","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$83","v":0},{"$f":"'YE Projected Rev 2020'!$T$83","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$83","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W83,FALSE)","v":0},null,{"$f":"S83-F83","v":0},null,76]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$85","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$85","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$85","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$85","v":0},{"$f":"'YE Projected Rev 2019'!$T$85","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$85","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$85","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$85","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$85","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$85","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$85","v":0},{"$f":"'YE Projected Rev 2020'!$T$85","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$85","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W85,FALSE)","v":0},null,{"$f":"S85-F85","v":0},null,78]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$87","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$87","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$87","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$87","v":0},{"$f":"'YE Projected Rev 2019'!$T$87","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$87","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$87","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$87","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$87","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$87","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$87","v":0},{"$f":"'YE Projected Rev 2020'!$T$87","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$87","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W87,FALSE)","v":0},null,{"$f":"S87-F87","v":0},null,80]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$89","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$89","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$89","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$89","v":0},{"$f":"'YE Projected Rev 2019'!$T$89","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$89","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$89","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$89","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$89","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$89","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$89","v":0},{"$f":"'YE Projected Rev 2020'!$T$89","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$89","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W89,FALSE)","v":0},null,{"$f":"S89-F89","v":0},null,82]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$91","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$91","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$91","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$91","v":0},{"$f":"'YE Projected Rev 2019'!$T$91","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$91","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$91","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$91","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$91","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$91","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$91","v":0},{"$f":"'YE Projected Rev 2020'!$T$91","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$91","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W91,FALSE)","v":0},null,{"$f":"S91-F91","v":0},null,84]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$92","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$92","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$92","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$92","v":0},{"$f":"'YE Projected Rev 2019'!$T$92","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$92","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$92","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$92","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$92","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$92","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$92","v":0},{"$f":"'YE Projected Rev 2020'!$T$92","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$92","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W92,FALSE)","v":0},null,{"$f":"S92-F92","v":0},null,85]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$94","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$94","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$94","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$94","v":0},{"$f":"'YE Projected Rev 2019'!$T$94","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$94","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$94","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$94","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$94","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$94","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$94","v":0},{"$f":"'YE Projected Rev 2020'!$T$94","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$94","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W94,FALSE)","v":0},null,{"$f":"S94-F94","v":0},null,87]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$96","v":206606.22999999998},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$96","v":161100.25269895361},{"$f":"'AVG Proj Rev 2019 '!$T$96","v":159384.70144442277},{"$f":"'AVG Proj Rev 2021 with CET'!$T$96","v":194068.69},{"$f":"'YE Projected Rev 2019'!$T$96","v":136651.7773644508},{"$f":"'YE Proj Rev 2019 with CET '!$T$96","v":136651.7773644508},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$96","v":187358.79761443246},{"$f":"'AVG Proj Rev 2020 '!$T$96","v":185309.43761883184},{"$f":"'AVG Proj Rev 2022 with CET'!$T$96","v":198392.58643603418},{"$f":"'Current Rates New Norms 2020 '!$T$96","v":226906.98057803925},{"$f":"'Current Rates Curr Norms 2020'!$T$96","v":184807.15802445688},{"$f":"'YE Projected Rev 2020'!$T$96","v":184940.86501977398},{"$f":"'YE Proj Rev 2020 with CET'!$T$96","v":184940.86501977398},{"$f":"HLOOKUP($S$8,RevenueScenarios,W96,FALSE)","v":194068.69},null,{"$f":"S96-F96","v":-12537.539999999979},null,89]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$98","v":33856.850000000006},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$98","v":23745.579999999998},{"$f":"'AVG Proj Rev 2019 '!$T$98","v":23745.579999999998},{"$f":"'AVG Proj Rev 2021 with CET'!$T$98","v":47343.630000000005},{"$f":"'YE Projected Rev 2019'!$T$98","v":23442.249999999996},{"$f":"'YE Proj Rev 2019 with CET '!$T$98","v":23442.249999999996},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$98","v":23442.249999999996},{"$f":"'AVG Proj Rev 2020 '!$T$98","v":23442.249999999996},{"$f":"'AVG Proj Rev 2022 with CET'!$T$98","v":46978.939999999995},{"$f":"'Current Rates New Norms 2020 '!$T$98","v":23442.249999999996},{"$f":"'Current Rates Curr Norms 2020'!$T$98","v":23442.249999999996},{"$f":"'YE Projected Rev 2020'!$T$98","v":23442.249999999996},{"$f":"'YE Proj Rev 2020 with CET'!$T$98","v":23442.249999999996},{"$f":"HLOOKUP($S$8,RevenueScenarios,W98,FALSE)","v":47343.630000000005},null,{"$f":"S98-F98","v":13486.779999999999},null,91]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$100","v":690701.19000000006},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$100","v":414897.18},{"$f":"'AVG Proj Rev 2019 '!$T$100","v":414897.18},{"$f":"'AVG Proj Rev 2021 with CET'!$T$100","v":1062069.1299999999},{"$f":"'YE Projected Rev 2019'!$T$100","v":409596.94},{"$f":"'YE Proj Rev 2019 with CET '!$T$100","v":409596.94},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$100","v":409596.94},{"$f":"'AVG Proj Rev 2020 '!$T$100","v":409596.94},{"$f":"'AVG Proj Rev 2022 with CET'!$T$100","v":1099875.06},{"$f":"'Current Rates New Norms 2020 '!$T$100","v":469643.24},{"$f":"'Current Rates Curr Norms 2020'!$T$100","v":469643.24},{"$f":"'YE Projected Rev 2020'!$T$100","v":409596.94},{"$f":"'YE Proj Rev 2020 with CET'!$T$100","v":409596.94},{"$f":"HLOOKUP($S$8,RevenueScenarios,W100,FALSE)","v":1062069.1299999999},null,{"$f":"S100-F100","v":371367.93999999983},null,93]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$101","v":931164.27},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$101","v":599743.01269895362},{"$f":"'AVG Proj Rev 2019 '!$T$101","v":598027.46144442272},{"$f":"'AVG Proj Rev 2021 with CET'!$T$101","v":1303481.45},{"$f":"'YE Projected Rev 2019'!$T$101","v":569690.9673644508},{"$f":"'YE Proj Rev 2019 with CET '!$T$101","v":569690.9673644508},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$101","v":620397.98761443247},{"$f":"'AVG Proj Rev 2020 '!$T$101","v":618348.62761883182},{"$f":"'AVG Proj Rev 2022 with CET'!$T$101","v":1345246.5864360342},{"$f":"'Current Rates New Norms 2020 '!$T$101","v":719992.4705780393},{"$f":"'Current Rates Curr Norms 2020'!$T$101","v":677892.64802445692},{"$f":"'YE Projected Rev 2020'!$T$101","v":617980.05501977401},{"$f":"'YE Proj Rev 2020 with CET'!$T$101","v":617980.05501977401},{"$f":"HLOOKUP($S$8,RevenueScenarios,W101,FALSE)","v":1303481.45},null,{"$f":"S101-F101","v":372317.17999999993},null,94]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$103","v":188926.967},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$103","v":132605},{"$f":"'AVG Proj Rev 2019 '!$T$103","v":132605},{"$f":"'AVG Proj Rev 2021 with CET'!$T$103","v":263650},{"$f":"'YE Projected Rev 2019'!$T$103","v":130911},{"$f":"'YE Proj Rev 2019 with CET '!$T$103","v":130911},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$103","v":130911},{"$f":"'AVG Proj Rev 2020 '!$T$103","v":130911},{"$f":"'AVG Proj Rev 2022 with CET'!$T$103","v":261619},{"$f":"'Current Rates New Norms 2020 '!$T$103","v":130911},{"$f":"'Current Rates Curr Norms 2020'!$T$103","v":130911},{"$f":"'YE Projected Rev 2020'!$T$103","v":130911},{"$f":"'YE Proj Rev 2020 with CET'!$T$103","v":130911},{"$f":"HLOOKUP($S$8,RevenueScenarios,W103,FALSE)","v":263650},null,{"$f":"S103-F103","v":74723.032999999996},null,96]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$105","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$105","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$105","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$105","v":0},{"$f":"'YE Projected Rev 2019'!$T$105","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$105","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$105","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$105","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$105","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$105","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$105","v":0},{"$f":"'YE Projected Rev 2020'!$T$105","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$105","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W105,FALSE)","v":0},null,{"$f":"S105-F105","v":0},null,98]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$107","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$107","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$107","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$107","v":0},{"$f":"'YE Projected Rev 2019'!$T$107","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$107","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$107","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$107","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$107","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$107","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$107","v":0},{"$f":"'YE Projected Rev 2020'!$T$107","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$107","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W107,FALSE)","v":0},null,{"$f":"S107-F107","v":0},null,100]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$109","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$109","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$109","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$109","v":0},{"$f":"'YE Projected Rev 2019'!$T$109","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$109","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$109","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$109","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$109","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$109","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$109","v":0},{"$f":"'YE Projected Rev 2020'!$T$109","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$109","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W109,FALSE)","v":0},null,{"$f":"S109-F109","v":0},null,102]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$110","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$110","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$110","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$110","v":0},{"$f":"'YE Projected Rev 2019'!$T$110","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$110","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$110","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$110","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$110","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$110","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$110","v":0},{"$f":"'YE Projected Rev 2020'!$T$110","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$110","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W110,FALSE)","v":0},null,{"$f":"S110-F110","v":0},null,103]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$112","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$112","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$112","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$112","v":0},{"$f":"'YE Projected Rev 2019'!$T$112","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$112","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$112","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$112","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$112","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$112","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$112","v":0},{"$f":"'YE Projected Rev 2020'!$T$112","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$112","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W112,FALSE)","v":0},null,{"$f":"S112-F112","v":0},null,105]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$114","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2019 '!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2021 with CET'!$T$114","v":2800834},{"$f":"'YE Projected Rev 2019'!$T$114","v":2624472},{"$f":"'YE Proj Rev 2019 with CET '!$T$114","v":2624472},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2020 '!$T$114","v":2624472},{"$f":"'AVG Proj Rev 2022 with CET'!$T$114","v":2294791.5107457731},{"$f":"'Current Rates New Norms 2020 '!$T$114","v":2624472},{"$f":"'Current Rates Curr Norms 2020'!$T$114","v":2624472},{"$f":"'YE Projected Rev 2020'!$T$114","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$114","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W114,FALSE)","v":2800834},null,{"$f":"S114-F114","v":2800834},null,107]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$116","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$116","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$116","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$116","v":0},{"$f":"'YE Projected Rev 2019'!$T$116","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$116","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$116","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$116","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$116","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$116","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$116","v":0},{"$f":"'YE Projected Rev 2020'!$T$116","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$116","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W116,FALSE)","v":0},null,{"$f":"S116-F116","v":0},null,109]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$118","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$118","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$118","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$118","v":0},{"$f":"'YE Projected Rev 2019'!$T$118","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$118","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$118","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$118","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$118","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$118","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$118","v":0},{"$f":"'YE Projected Rev 2020'!$T$118","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$118","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W118,FALSE)","v":0},null,{"$f":"S118-F118","v":0},null,111]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$119","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2019 '!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2021 with CET'!$T$119","v":2800834},{"$f":"'YE Projected Rev 2019'!$T$119","v":2624472},{"$f":"'YE Proj Rev 2019 with CET '!$T$119","v":2624472},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2020 '!$T$119","v":2624472},{"$f":"'AVG Proj Rev 2022 with CET'!$T$119","v":2294791.5107457731},{"$f":"'Current Rates New Norms 2020 '!$T$119","v":2624472},{"$f":"'Current Rates Curr Norms 2020'!$T$119","v":2624472},{"$f":"'YE Projected Rev 2020'!$T$119","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$119","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W119,FALSE)","v":2800834},null,{"$f":"S119-F119","v":2800834},null,112]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$121","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$121","v":35300329},{"$f":"'AVG Proj Rev 2019 '!$T$121","v":35300329},{"$f":"'AVG Proj Rev 2021 with CET'!$T$121","v":39705087},{"$f":"'YE Projected Rev 2019'!$T$121","v":35300329},{"$f":"'YE Proj Rev 2019 with CET '!$T$121","v":35300329},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$121","v":33999912},{"$f":"'AVG Proj Rev 2020 '!$T$121","v":33999912},{"$f":"'AVG Proj Rev 2022 with CET'!$T$121","v":39574901},{"$f":"'Current Rates New Norms 2020 '!$T$121","v":33999912},{"$f":"'Current Rates Curr Norms 2020'!$T$121","v":33999912},{"$f":"'YE Projected Rev 2020'!$T$121","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$121","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W121,FALSE)","v":39705087},null,{"$f":"S121-F121","v":39705087},null,114]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$123","v":5883125.3600000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$123","v":1898249.7177823074},{"$f":"'AVG Proj Rev 2019 '!$T$123","v":1889026.6591137706},{"$f":"'AVG Proj Rev 2021 with CET'!$T$123","v":2472436.46},{"$f":"'YE Projected Rev 2019'!$T$123","v":1342954.8833353769},{"$f":"'YE Proj Rev 2019 with CET '!$T$123","v":1342954.8833353769},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$123","v":1438720.3015346022},{"$f":"'AVG Proj Rev 2020 '!$T$123","v":1430716.749752156},{"$f":"'AVG Proj Rev 2022 with CET'!$T$123","v":2758562.3880370967},{"$f":"'Current Rates New Norms 2020 '!$T$123","v":1695228.722229592},{"$f":"'Current Rates Curr Norms 2020'!$T$123","v":1539406.1827450662},{"$f":"'YE Projected Rev 2020'!$T$123","v":1429277.3296949274},{"$f":"'YE Proj Rev 2020 with CET'!$T$123","v":1429277.3296949274},{"$f":"HLOOKUP($S$8,RevenueScenarios,W123,FALSE)","v":2472436.46},null,{"$f":"S123-F123","v":-3410688.9000000004},null,116]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$125","v":135372.89000000001},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$125","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$125","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$125","v":54306},{"$f":"'YE Projected Rev 2019'!$T$125","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$125","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$125","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$125","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$125","v":56646},{"$f":"'Current Rates New Norms 2020 '!$T$125","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$125","v":0},{"$f":"'YE Projected Rev 2020'!$T$125","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$125","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W125,FALSE)","v":54306},null,{"$f":"S125-F125","v":-81066.890000000014},null,118]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$127","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$127","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$127","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$127","v":0},{"$f":"'YE Projected Rev 2019'!$T$127","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$127","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$127","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$127","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$127","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$127","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$127","v":0},{"$f":"'YE Projected Rev 2020'!$T$127","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$127","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W127,FALSE)","v":0},null,{"$f":"S127-F127","v":0},null,120]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$128","v":6018498.25},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$128","v":1898249.7177823074},{"$f":"'AVG Proj Rev 2019 '!$T$128","v":1889026.6591137706},{"$f":"'AVG Proj Rev 2021 with CET'!$T$128","v":2526742.46},{"$f":"'YE Projected Rev 2019'!$T$128","v":1342954.8833353769},{"$f":"'YE Proj Rev 2019 with CET '!$T$128","v":1342954.8833353769},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$128","v":1438720.3015346022},{"$f":"'AVG Proj Rev 2020 '!$T$128","v":1430716.749752156},{"$f":"'AVG Proj Rev 2022 with CET'!$T$128","v":2815208.3880370967},{"$f":"'Current Rates New Norms 2020 '!$T$128","v":1695228.722229592},{"$f":"'Current Rates Curr Norms 2020'!$T$128","v":1539406.1827450662},{"$f":"'YE Projected Rev 2020'!$T$128","v":1429277.3296949274},{"$f":"'YE Proj Rev 2020 with CET'!$T$128","v":1429277.3296949274},{"$f":"HLOOKUP($S$8,RevenueScenarios,W128,FALSE)","v":2526742.46},null,{"$f":"S128-F128","v":-3491755.79},null,121]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$130","v":43373981},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$130","v":4104155},{"$f":"'AVG Proj Rev 2019 '!$T$130","v":4104155},{"$f":"'AVG Proj Rev 2021 with CET'!$T$130","v":3180063},{"$f":"'YE Projected Rev 2019'!$T$130","v":2205855},{"$f":"'YE Proj Rev 2019 with CET '!$T$130","v":2205855},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$130","v":2205855},{"$f":"'AVG Proj Rev 2020 '!$T$130","v":2205855},{"$f":"'AVG Proj Rev 2022 with CET'!$T$130","v":3239573},{"$f":"'Current Rates New Norms 2020 '!$T$130","v":2205855},{"$f":"'Current Rates Curr Norms 2020'!$T$130","v":2205855},{"$f":"'YE Projected Rev 2020'!$T$130","v":2205855},{"$f":"'YE Proj Rev 2020 with CET'!$T$130","v":2205855},{"$f":"HLOOKUP($S$8,RevenueScenarios,W130,FALSE)","v":3180063},null,{"$f":"S130-F130","v":-40193918},null,123]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$132","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$132","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$132","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$132","v":0},{"$f":"'YE Projected Rev 2019'!$T$132","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$132","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$132","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$132","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$132","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$132","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$132","v":0},{"$f":"'YE Projected Rev 2020'!$T$132","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$132","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W132,FALSE)","v":0},null,{"$f":"S132-F132","v":0},null,125]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$134","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$134","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$134","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$134","v":0},{"$f":"'YE Projected Rev 2019'!$T$134","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$134","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$134","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$134","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$134","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$134","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$134","v":0},{"$f":"'YE Projected Rev 2020'!$T$134","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$134","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W134,FALSE)","v":0},null,{"$f":"S134-F134","v":0},null,127]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$136","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$136","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$136","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$136","v":0},{"$f":"'YE Projected Rev 2019'!$T$136","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$136","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$136","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$136","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$136","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$136","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$136","v":0},{"$f":"'YE Projected Rev 2020'!$T$136","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$136","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W136,FALSE)","v":0},null,{"$f":"S136-F136","v":0},null,129]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$137","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$137","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$137","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$137","v":0},{"$f":"'YE Projected Rev 2019'!$T$137","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$137","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$137","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$137","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$137","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$137","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$137","v":0},{"$f":"'YE Projected Rev 2020'!$T$137","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$137","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W137,FALSE)","v":0},null,{"$f":"S137-F137","v":0},null,130]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W137+1","v":131}]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$139","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$139","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$139","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$139","v":0},{"$f":"'YE Projected Rev 2019'!$T$139","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$139","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$139","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$139","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$139","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$139","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$139","v":0},{"$f":"'YE Projected Rev 2020'!$T$139","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$139","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W139,FALSE)","v":0},null,{"$f":"S139-F139","v":0},null,132]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$141","v":51336.479999999996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$141","v":27375.625592154567},{"$f":"'AVG Proj Rev 2019 '!$T$141","v":27297.460933231174},{"$f":"'AVG Proj Rev 2021 with CET'!$T$141","v":29455.920000000006},{"$f":"'YE Projected Rev 2019'!$T$141","v":27246.723523432607},{"$f":"'YE Proj Rev 2019 with CET '!$T$141","v":27246.723523432607},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$141","v":28214.840786394325},{"$f":"'AVG Proj Rev 2020 '!$T$141","v":28118.800343056344},{"$f":"'AVG Proj Rev 2022 with CET'!$T$141","v":29268.240000000005},{"$f":"'Current Rates New Norms 2020 '!$T$141","v":28176.77435577162},{"$f":"'Current Rates Curr Norms 2020'!$T$141","v":28095.261699271483},{"$f":"'YE Projected Rev 2020'!$T$141","v":28101.527694087039},{"$f":"'YE Proj Rev 2020 with CET'!$T$141","v":28101.527694087039},{"$f":"HLOOKUP($S$8,RevenueScenarios,W141,FALSE)","v":29455.920000000006},null,{"$f":"S141-F141","v":-21880.55999999999},null,134]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$143","v":2487.9299999999998},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$143","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$143","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$143","v":0},{"$f":"'YE Projected Rev 2019'!$T$143","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$143","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$143","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$143","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$143","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$143","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$143","v":0},{"$f":"'YE Projected Rev 2020'!$T$143","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$143","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W143,FALSE)","v":0},null,{"$f":"S143-F143","v":-2487.9299999999998},null,136]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$145","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$145","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$145","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$145","v":0},{"$f":"'YE Projected Rev 2019'!$T$145","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$145","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$145","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$145","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$145","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$145","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$145","v":0},{"$f":"'YE Projected Rev 2020'!$T$145","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$145","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W145,FALSE)","v":0},null,{"$f":"S145-F145","v":0},null,138]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$146","v":53824.409999999996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$146","v":27375.625592154567},{"$f":"'AVG Proj Rev 2019 '!$T$146","v":27297.460933231174},{"$f":"'AVG Proj Rev 2021 with CET'!$T$146","v":29455.920000000006},{"$f":"'YE Projected Rev 2019'!$T$146","v":27246.723523432607},{"$f":"'YE Proj Rev 2019 with CET '!$T$146","v":27246.723523432607},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$146","v":28214.840786394325},{"$f":"'AVG Proj Rev 2020 '!$T$146","v":28118.800343056344},{"$f":"'AVG Proj Rev 2022 with CET'!$T$146","v":29268.240000000005},{"$f":"'Current Rates New Norms 2020 '!$T$146","v":28176.77435577162},{"$f":"'Current Rates Curr Norms 2020'!$T$146","v":28095.261699271483},{"$f":"'YE Projected Rev 2020'!$T$146","v":28101.527694087039},{"$f":"'YE Proj Rev 2020 with CET'!$T$146","v":28101.527694087039},{"$f":"HLOOKUP($S$8,RevenueScenarios,W146,FALSE)","v":29455.920000000006},null,{"$f":"S146-F146","v":-24368.489999999991},null,139]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$148","v":24996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$148","v":21619},{"$f":"'AVG Proj Rev 2019 '!$T$148","v":21619},{"$f":"'AVG Proj Rev 2021 with CET'!$T$148","v":26241},{"$f":"'YE Projected Rev 2019'!$T$148","v":21619},{"$f":"'YE Proj Rev 2019 with CET '!$T$148","v":21619},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$148","v":21619},{"$f":"'AVG Proj Rev 2020 '!$T$148","v":21619},{"$f":"'AVG Proj Rev 2022 with CET'!$T$148","v":26011},{"$f":"'Current Rates New Norms 2020 '!$T$148","v":21619},{"$f":"'Current Rates Curr Norms 2020'!$T$148","v":21619},{"$f":"'YE Projected Rev 2020'!$T$148","v":21619},{"$f":"'YE Proj Rev 2020 with CET'!$T$148","v":21619},{"$f":"HLOOKUP($S$8,RevenueScenarios,W148,FALSE)","v":26241},null,{"$f":"S148-F148","v":1245},null,141]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$150","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$150","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$150","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$150","v":0},{"$f":"'YE Projected Rev 2019'!$T$150","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$150","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$150","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$150","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$150","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$150","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$150","v":0},{"$f":"'YE Projected Rev 2020'!$T$150","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$150","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W150,FALSE)","v":0},null,{"$f":"S150-F150","v":0},null,143]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$152","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$152","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$152","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$152","v":0},{"$f":"'YE Projected Rev 2019'!$T$152","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$152","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$152","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$152","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$152","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$152","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$152","v":0},{"$f":"'YE Projected Rev 2020'!$T$152","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$152","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W152,FALSE)","v":0},null,{"$f":"S152-F152","v":0},null,145]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$154","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$154","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$154","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$154","v":0},{"$f":"'YE Projected Rev 2019'!$T$154","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$154","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$154","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$154","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$154","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$154","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$154","v":0},{"$f":"'YE Projected Rev 2020'!$T$154","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$154","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W154,FALSE)","v":0},null,{"$f":"S154-F154","v":0},null,147]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$155","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$155","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$155","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$155","v":0},{"$f":"'YE Projected Rev 2019'!$T$155","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$155","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$155","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$155","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$155","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$155","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$155","v":0},{"$f":"'YE Projected Rev 2020'!$T$155","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$155","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W155,FALSE)","v":0},null,{"$f":"S155-F155","v":0},null,148]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$157","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$157","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$157","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$157","v":0},{"$f":"'YE Projected Rev 2019'!$T$157","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$157","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$157","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$157","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$157","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$157","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$157","v":0},{"$f":"'YE Projected Rev 2020'!$T$157","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$157","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W157,FALSE)","v":0},null,{"$f":"S157-F157","v":0},null,150]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$159","v":29921557.380000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$159","v":25265457.724524114},{"$f":"'AVG Proj Rev 2019 '!$T$159","v":25236623.510555219},{"$f":"'AVG Proj Rev 2021 with CET'!$T$159","v":35652280.119999997},{"$f":"'YE Projected Rev 2019'!$T$159","v":26235575.656782448},{"$f":"'YE Proj Rev 2019 with CET '!$T$159","v":26235575.656782448},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$159","v":27638354.133007061},{"$f":"'AVG Proj Rev 2020 '!$T$159","v":27600243.727711178},{"$f":"'AVG Proj Rev 2022 with CET'!$T$159","v":39814136.978132807},{"$f":"'Current Rates New Norms 2020 '!$T$159","v":26958356.417373206},{"$f":"'Current Rates Curr Norms 2020'!$T$159","v":26748683.219669186},{"$f":"'YE Projected Rev 2020'!$T$159","v":28352951.948636338},{"$f":"'YE Proj Rev 2020 with CET'!$T$159","v":28352951.948636338},{"$f":"HLOOKUP($S$8,RevenueScenarios,W159,FALSE)","v":35652280.119999997},null,{"$f":"S159-F159","v":5730722.7399999946},null,152]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$161","v":720387.66},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$161","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$161","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$161","v":347008.79999999993},{"$f":"'YE Projected Rev 2019'!$T$161","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$161","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$161","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$161","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$161","v":428115.90000000014},{"$f":"'Current Rates New Norms 2020 '!$T$161","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$161","v":0},{"$f":"'YE Projected Rev 2020'!$T$161","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$161","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W161,FALSE)","v":347008.79999999993},null,{"$f":"S161-F161","v":-373378.8600000001},null,154]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$163","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$163","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$163","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$163","v":0},{"$f":"'YE Projected Rev 2019'!$T$163","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$163","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$163","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$163","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$163","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$163","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$163","v":0},{"$f":"'YE Projected Rev 2020'!$T$163","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$163","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W163,FALSE)","v":0},null,{"$f":"S163-F163","v":0},null,156]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$164","v":30641945.040000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$164","v":25265457.724524114},{"$f":"'AVG Proj Rev 2019 '!$T$164","v":25236623.510555219},{"$f":"'AVG Proj Rev 2021 with CET'!$T$164","v":35999288.920000002},{"$f":"'YE Projected Rev 2019'!$T$164","v":26235575.656782448},{"$f":"'YE Proj Rev 2019 with CET '!$T$164","v":26235575.656782448},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$164","v":27638354.133007061},{"$f":"'AVG Proj Rev 2020 '!$T$164","v":27600243.727711178},{"$f":"'AVG Proj Rev 2022 with CET'!$T$164","v":40242252.878132813},{"$f":"'Current Rates New Norms 2020 '!$T$164","v":26958356.417373206},{"$f":"'Current Rates Curr Norms 2020'!$T$164","v":26748683.219669186},{"$f":"'YE Projected Rev 2020'!$T$164","v":28352951.948636338},{"$f":"'YE Proj Rev 2020 with CET'!$T$164","v":28352951.948636338},{"$f":"HLOOKUP($S$8,RevenueScenarios,W164,FALSE)","v":35999288.920000002},null,{"$f":"S164-F164","v":5357343.879999999},null,157]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$166","v":53305260.5},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$166","v":52165668},{"$f":"'AVG Proj Rev 2019 '!$T$166","v":52165668},{"$f":"'AVG Proj Rev 2021 with CET'!$T$166","v":54104746},{"$f":"'YE Projected Rev 2019'!$T$166","v":54715480},{"$f":"'YE Proj Rev 2019 with CET '!$T$166","v":54715480},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$166","v":55353696},{"$f":"'AVG Proj Rev 2020 '!$T$166","v":55353696},{"$f":"'AVG Proj Rev 2022 with CET'!$T$166","v":54608734},{"$f":"'Current Rates New Norms 2020 '!$T$166","v":54715480},{"$f":"'Current Rates Curr Norms 2020'!$T$166","v":54715480},{"$f":"'YE Projected Rev 2020'!$T$166","v":56005208},{"$f":"'YE Proj Rev 2020 with CET'!$T$166","v":56005208},{"$f":"HLOOKUP($S$8,RevenueScenarios,W166,FALSE)","v":54104746},null,{"$f":"S166-F166","v":799485.5},null,159]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160]
["TRANSPORTATION","TSP_ITS","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$168","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$168","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$168","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$168","v":0},{"$f":"'YE Projected Rev 2019'!$T$168","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$168","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$168","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$168","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$168","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$168","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$168","v":0},{"$f":"'YE Projected Rev 2020'!$T$168","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$168","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W168,FALSE)","v":0},null,{"$f":"S168-F168","v":0},null,161]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$170","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$170","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$170","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$170","v":0},{"$f":"'YE Projected Rev 2019'!$T$170","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$170","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$170","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$170","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$170","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$170","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$170","v":0},{"$f":"'YE Projected Rev 2020'!$T$170","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$170","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W170,FALSE)","v":0},null,{"$f":"S170-F170","v":0},null,163]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$172","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$172","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$172","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$172","v":0},{"$f":"'YE Projected Rev 2019'!$T$172","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$172","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$172","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$172","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$172","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$172","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$172","v":0},{"$f":"'YE Projected Rev 2020'!$T$172","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$172","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W172,FALSE)","v":0},null,{"$f":"S172-F172","v":0},null,165]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$173","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$173","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$173","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$173","v":0},{"$f":"'YE Projected Rev 2019'!$T$173","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$173","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$173","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$173","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$173","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$173","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$173","v":0},{"$f":"'YE Projected Rev 2020'!$T$173","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$173","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W173,FALSE)","v":0},null,{"$f":"S173-F173","v":0},null,166]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$175","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$175","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$175","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$175","v":0},{"$f":"'YE Projected Rev 2019'!$T$175","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$175","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$175","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$175","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$175","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$175","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$175","v":0},{"$f":"'YE Projected Rev 2020'!$T$175","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$175","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W175,FALSE)","v":0},null,{"$f":"S175-F175","v":0},null,168]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169]
["TRANSPORTATION","FT-2C","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$177","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$177","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$177","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$177","v":0},{"$f":"'YE Projected Rev 2019'!$T$177","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$177","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$177","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$177","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$177","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$177","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$177","v":0},{"$f":"'YE Projected Rev 2020'!$T$177","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$177","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W177,FALSE)","v":0},null,{"$f":"S177-F177","v":0},null,170]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$179","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$179","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$179","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$179","v":0},{"$f":"'YE Projected Rev 2019'!$T$179","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$179","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$179","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$179","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$179","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$179","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$179","v":0},{"$f":"'YE Projected Rev 2020'!$T$179","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$179","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W179,FALSE)","v":0},null,{"$f":"S179-F179","v":0},null,172]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$181","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$181","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$181","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$181","v":0},{"$f":"'YE Projected Rev 2019'!$T$181","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$181","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$181","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$181","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$181","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$181","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$181","v":0},{"$f":"'YE Projected Rev 2020'!$T$181","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$181","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W181,FALSE)","v":0},null,{"$f":"S181-F181","v":0},null,174]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$182","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$182","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$182","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$182","v":0},{"$f":"'YE Projected Rev 2019'!$T$182","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$182","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$182","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$182","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$182","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$182","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$182","v":0},{"$f":"'YE Projected Rev 2020'!$T$182","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$182","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W182,FALSE)","v":0},null,{"$f":"S182-F182","v":0},null,175]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$184","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$184","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$184","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$184","v":0},{"$f":"'YE Projected Rev 2019'!$T$184","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$184","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$184","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$184","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$184","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$184","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$184","v":0},{"$f":"'YE Projected Rev 2020'!$T$184","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$184","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W184,FALSE)","v":0},null,{"$f":"S184-F184","v":0},null,177]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178]
["TRANSPORTATION","E-1","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$186","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$186","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$186","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$186","v":0},{"$f":"'YE Projected Rev 2019'!$T$186","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$186","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$186","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$186","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$186","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$186","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$186","v":0},{"$f":"'YE Projected Rev 2020'!$T$186","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$186","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W186,FALSE)","v":0},null,{"$f":"S186-F186","v":0},null,179]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$188","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$188","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$188","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$188","v":0},{"$f":"'YE Projected Rev 2019'!$T$188","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$188","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$188","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$188","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$188","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$188","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$188","v":0},{"$f":"'YE Projected Rev 2020'!$T$188","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$188","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W188,FALSE)","v":0},null,{"$f":"S188-F188","v":0},null,181]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$190","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$190","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$190","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$190","v":0},{"$f":"'YE Projected Rev 2019'!$T$190","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$190","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$190","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$190","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$190","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$190","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$190","v":0},{"$f":"'YE Projected Rev 2020'!$T$190","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$190","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W190,FALSE)","v":0},null,{"$f":"S190-F190","v":0},null,183]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$191","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$191","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$191","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$191","v":0},{"$f":"'YE Projected Rev 2019'!$T$191","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$191","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$191","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$191","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$191","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$191","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$191","v":0},{"$f":"'YE Projected Rev 2020'!$T$191","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$191","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W191,FALSE)","v":0},null,{"$f":"S191-F191","v":0},null,184]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$193","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$193","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$193","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$193","v":0},{"$f":"'YE Projected Rev 2019'!$T$193","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$193","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$193","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$193","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$193","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$193","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$193","v":0},{"$f":"'YE Projected Rev 2020'!$T$193","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$193","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W193,FALSE)","v":0},null,{"$f":"S193-F193","v":0},null,186]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187]
[null,"CET","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$195","v":859870.31},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$195","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$195","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$195","v":0},{"$f":"'YE Projected Rev 2019'!$T$195","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$195","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$195","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$195","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$195","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$195","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$195","v":0},{"$f":"'YE Projected Rev 2020'!$T$195","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$195","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W195,FALSE)","v":0},null,{"$f":"S195-F195","v":-859870.31},null,188]
[null,"DSM","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$196","v":26805440.380000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$196","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$196","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$196","v":0},{"$f":"'YE Projected Rev 2019'!$T$196","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$196","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$196","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$196","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$196","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$196","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$196","v":0},{"$f":"'YE Projected Rev 2020'!$T$196","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$196","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W196,FALSE)","v":0},null,{"$f":"S196-F196","v":-26805440.380000003},null,189]
[null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,191]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"+F15+F24+F33+F42+F51+F60+F69+F78+F87+F96+F105+F114+F123+F132+F141+F150+F159+F168+F177+F186+F195+F196","v":402396377.53907597},{"$f":"+G15+G24+G33+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G196","v":349140708.5279519},353575780.13795179,393293595.81999993,356994088.86933517,359252486.66933519,368146261.9958415,{"$f":"+M15+M24+M33+M42+M51+M60+M69+M78+M87+M96+M105+M114+M123+M132+M141+M150+M159+M168+M177+M186+M195+M196","v":372767319.36584151},417243446.34999996,{"$f":"+O15+O24+O33+O42+O51+O60+O69+O78+O87+O96+O105+O114+O123+O132+O141+O150+O159+O168+O177+O186+O195+O196","v":377444105.2650075},377066361.84507418,{"$f":"+Q15+Q24+Q33+Q42+Q51+Q60+Q69+Q78+Q87+Q96+Q105+Q114+Q123+Q132+Q141+Q150+Q159+Q168+Q177+Q186+Q195+Q196","v":374124622.6644581},{"$f":"+R15+R24+R33+R42+R51+R60+R69+R78+R87+R96+R105+R114+R123+R132+R141+R150+R159+R168+R177+R186+R195+R196","v":379190134.32445812},{"$f":"HLOOKUP($S$8,RevenueScenarios,W199,FALSE)","v":393293595.81999993},null,{"$f":"S199-F199","v":-9102781.7190760374},null,192,{"$f":"U199/F199","v":-2.2621430577346793E-2}]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"+F17+F26+F35+F44+F53+F61+F62+F71+F80+F89+F98+F107+F116+F125+F134+F143+F152+F161+F170+F179+F188","v":83709675.588547677},{"$f":"+G17+G26+G35+G44+G53+G61+G62+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188","v":82841315.838547677},82841315.838547677,83266228.688547671,82841012.508547679,82841012.508547679,82841012.508547679,{"$f":"+M17+M26+M35+M44+M53+M61+M62+M71+M80+M89+M98+M107+M116+M125+M134+M143+M152+M161+M170+M179+M188","v":82841012.508547679},83349311.098547682,{"$f":"+O17+O26+O35+O44+O53+O61+O62+O71+O80+O89+O98+O107+O116+O125+O134+O143+O152+O161+O170+O179+O188","v":82841012.508547679},82841012.508547679,{"$f":"+Q17+Q26+Q35+Q44+Q53+Q61+Q62+Q71+Q80+Q89+Q98+Q107+Q116+Q125+Q134+Q143+Q152+Q161+Q170+Q179+Q188","v":82841012.508547679},82841012.508547679,{"$f":"HLOOKUP($S$8,RevenueScenarios,W200,FALSE)","v":83266228.688547671},null,{"$f":"S200-F200","v":-443446.90000000596},null,193]
[null,null,"Commodity Revenue",null,null,{"$f":"+F19+F28+F37+F46+F55+F63+F64+F73+F82+F91+F100+F109+F118+F127+F136+F145+F154+F163+F172+F181+F190","v":389393263.43237638},{"$f":"+G19+G28+G37+G46+G55+G63+G64+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190","v":389117459.42237639},389117459.42237639,389764631.37237638,389112159.18237638,389112159.18237638,389112159.18237638,{"$f":"+M19+M28+M37+M46+M55+M63+M64+M73+M82+M91+M100+M109+M118+M127+M136+M145+M154+M163+M172+M181+M190","v":389112159.18237638},389802437.30237639,{"$f":"+O19+O28+O37+O46+O55+O63+O64+O73+O82+O91+O100+O109+O118+O127+O136+O145+O154+O163+O172+O181+O190","v":389172205.4823764},389172205.4823764,{"$f":"+Q19+Q28+Q37+Q46+Q55+Q63+Q64+Q73+Q82+Q91+Q100+Q109+Q118+Q127+Q136+Q145+Q154+Q163+Q172+Q181+Q190","v":389112159.18237638},389112159.18237638,{"$f":"HLOOKUP($S$8,RevenueScenarios,W201,FALSE)","v":389764631.37237638},null,{"$f":"S201-F201","v":371367.93999999762},null,194]
[null,null,"Total Utah Revenue",null,null,{"$f":"+F20+F38+F47+F56+F65+F74+F83+F92+F101+F110+F119+F128+F137+F146+F155+F164+F173+F182+F191+F29+F195+F196","v":875499316.55999994},{"$f":"+G20+G38+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G29+G195+G196","v":808207419.03795183},823303834.06795192,935159409.83000004,830951011.60933518,833209409.40933514,829709126.98584139,{"$f":"+M20+M38+M47+M56+M65+M74+M83+M92+M101+M110+M119+M128+M137+M146+M155+M164+M173+M182+M191+M29+M195+M196","v":845095720.41584146},991207328.57000005,{"$f":"+O20+O38+O47+O56+O65+O74+O83+O92+O101+O110+O119+O128+O137+O146+O155+O164+O173+O182+O191+O29+O195+O196","v":865697015.36500752},865319271.94507444,{"$f":"+Q20+Q38+Q47+Q56+Q65+Q74+Q83+Q92+Q101+Q110+Q119+Q128+Q137+Q146+Q155+Q164+Q173+Q182+Q191+Q29+Q195+Q196","v":850434570.79445803},855500082.45445812,{"$f":"HLOOKUP($S$8,RevenueScenarios,W202,FALSE)","v":935159409.83000004},null,{"$f":"S202-F202","v":59660093.2700001},null,{"$f":"+W201+1","v":195}]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196]
[null,null,"Sales Dth",null,null,{"$f":"F22+F31+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F193","v":106536459.34199999},{"$f":"G22+G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G193","v":145769591},148338182,152847746,149352157,149352157,145051483,{"$f":"M22+M31+M40+M49+M58+M67+M76+M85+M94+M103+M112+M121+M193","v":147645167},154157943,{"$f":"O22+O31+O40+O49+O58+O67+O76+O85+O94+O103+O112+O121+O193","v":145600437},145600437,{"$f":"Q22+Q31+Q40+Q49+Q58+Q67+Q76+Q85+Q94+Q103+Q112+Q121+Q193","v":114600177},114600177,{"$f":"HLOOKUP($S$8,RevenueScenarios,W204,FALSE)","v":152847746},null,{"$f":"S204-F204","v":46311286.658000007},null,197]
[null,null,"Transportation Dth",null,null,{"$f":"F130+F139+F148+F157+F166+F175+F184+F31","v":96704237.5},{"$f":"G130+G139+G148+G157+G166+G175+G184+G31","v":56291442},56291442,57311050,56942954,56942954,57581170,{"$f":"M130+M139+M148+M157+M166+M175+M184+M31","v":57581170},57874318,{"$f":"O130+O139+O148+O157+O166+O175+O184+O31","v":56942954},56942954,{"$f":"Q130+Q139+Q148+Q157+Q166+Q175+Q184+Q31","v":58232682},58232682,{"$f":"HLOOKUP($S$8,RevenueScenarios,W205,FALSE)","v":57311050},null,{"$f":"S205-F205","v":-39393187.5},null,198]
[null,null,"Total Utah Dth",null,null,{"$f":"+F22+F40+F49+F58+F67+F76+F85+F94+F103+F112+F121+F130+F139+F148+F157+F166+F175+F184+F193+F31","v":203240696.84200001},{"$f":"+G22+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G31","v":202061033},204629624,210158796,206295111,206295111,202632653,{"$f":"+M22+M40+M49+M58+M67+M76+M85+M94+M103+M112+M121+M130+M139+M148+M157+M166+M175+M184+M193+M31","v":205226337},212032261,{"$f":"+O22+O40+O49+O58+O67+O76+O85+O94+O103+O112+O121+O130+O139+O148+O157+O166+O175+O184+O193+O31","v":202543391},202543391,{"$f":"+Q22+Q40+Q49+Q58+Q67+Q76+Q85+Q94+Q103+Q112+Q121+Q130+Q139+Q148+Q157+Q166+Q175+Q184+Q193+Q31","v":172832859},172832859,{"$f":"HLOOKUP($S$8,RevenueScenarios,W206,FALSE)","v":210158796},null,{"$f":"S206-F206","v":6918099.1579999924},null,199]
[null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,201]
["Idaho","GS-1","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$209","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$209","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$209","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$209","v":0},{"$f":"'YE Projected Rev 2019'!$T$209","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$209","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$209","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$209","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$209","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$209","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$209","v":0},{"$f":"'YE Projected Rev 2020'!$T$209","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$209","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W209,FALSE)","v":0},null,{"$f":"S209-F209","v":0},null,202]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$211","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$211","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$211","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$211","v":0},{"$f":"'YE Projected Rev 2019'!$T$211","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$211","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$211","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$211","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$211","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$211","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$211","v":0},{"$f":"'YE Projected Rev 2020'!$T$211","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$211","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W211,FALSE)","v":0},null,{"$f":"S211-F211","v":0},null,204]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$213","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$213","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$213","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$213","v":0},{"$f":"'YE Projected Rev 2019'!$T$213","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$213","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$213","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$213","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$213","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$213","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$213","v":0},{"$f":"'YE Projected Rev 2020'!$T$213","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$213","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W213,FALSE)","v":0},null,{"$f":"S213-F213","v":0},null,206]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$214","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$214","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$214","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$214","v":0},{"$f":"'YE Projected Rev 2019'!$T$214","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$214","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$214","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$214","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$214","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$214","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$214","v":0},{"$f":"'YE Projected Rev 2020'!$T$214","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$214","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W214,FALSE)","v":0},null,{"$f":"S214-F214","v":0},null,207]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$216","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$216","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$216","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$216","v":0},{"$f":"'YE Projected Rev 2019'!$T$216","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$216","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$216","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$216","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$216","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$216","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$216","v":0},{"$f":"'YE Projected Rev 2020'!$T$216","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$216","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W216,FALSE)","v":0},null,{"$f":"S216-F216","v":0},null,209]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210]
[null,"I-2","Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$218","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$218","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$218","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$218","v":0},{"$f":"'YE Projected Rev 2019'!$T$218","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$218","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$218","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$218","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$218","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$218","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$218","v":0},{"$f":"'YE Projected Rev 2020'!$T$218","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$218","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W218,FALSE)","v":0},null,{"$f":"S218-F218","v":0},null,211]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$220","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$220","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$220","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$220","v":0},{"$f":"'YE Projected Rev 2019'!$T$220","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$220","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$220","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$220","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$220","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$220","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$220","v":0},{"$f":"'YE Projected Rev 2020'!$T$220","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$220","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W220,FALSE)","v":0},null,{"$f":"S220-F220","v":0},null,213]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$222","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$222","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$222","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$222","v":0},{"$f":"'YE Projected Rev 2019'!$T$222","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$222","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$222","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$222","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$222","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$222","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$222","v":0},{"$f":"'YE Projected Rev 2020'!$T$222","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$222","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W222,FALSE)","v":0},null,{"$f":"S222-F222","v":0},null,215]
[null,null,"Total Revenue",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$223","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$223","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$223","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$223","v":0},{"$f":"'YE Projected Rev 2019'!$T$223","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$223","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$223","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$223","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$223","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$223","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$223","v":0},{"$f":"'YE Projected Rev 2020'!$T$223","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$223","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W223,FALSE)","v":0},null,{"$f":"S223-F223","v":0},null,216]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217]
[null,null,"Total Dth",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$225","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$225","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$225","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$225","v":0},{"$f":"'YE Projected Rev 2019'!$T$225","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$225","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$225","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$225","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$225","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$225","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$225","v":0},{"$f":"'YE Projected Rev 2020'!$T$225","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$225","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W225,FALSE)","v":0},null,{"$f":"S225-F225","v":0},null,218]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,"Idaho Totals",null,null,null,{"$f":"'Booked DEC 2020 Rev'!$T$227","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$227","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$227","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$227","v":0},{"$f":"'YE Projected Rev 2019'!$T$227","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$227","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$227","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$227","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$227","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$227","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$227","v":0},{"$f":"'YE Projected Rev 2020'!$T$227","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$227","v":0},null,null,{"$f":"S227-F227","v":0},null,220]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$228","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$228","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$228","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$228","v":0},{"$f":"'YE Projected Rev 2019'!$T$228","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$228","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$228","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$228","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$228","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$228","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$228","v":0},{"$f":"'YE Projected Rev 2020'!$T$228","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$228","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W228,FALSE)","v":0},null,{"$f":"S228-F228","v":0},null,221]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$229","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$229","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$229","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$229","v":0},{"$f":"'YE Projected Rev 2019'!$T$229","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$229","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$229","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$229","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$229","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$229","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$229","v":0},{"$f":"'YE Projected Rev 2020'!$T$229","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$229","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W229,FALSE)","v":0},null,{"$f":"S229-F229","v":0},null,222]
[null,null,"Commodity Revenue",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$230","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$230","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$230","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$230","v":0},{"$f":"'YE Projected Rev 2019'!$T$230","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$230","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$230","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$230","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$230","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$230","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$230","v":0},{"$f":"'YE Projected Rev 2020'!$T$230","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$230","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W230,FALSE)","v":0},null,{"$f":"S230-F230","v":0},null,223]
[null,null,"Total Idaho Revenue",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$231","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$231","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$231","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$231","v":0},{"$f":"'YE Projected Rev 2019'!$T$231","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$231","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$231","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$231","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$231","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$231","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$231","v":0},{"$f":"'YE Projected Rev 2020'!$T$231","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$231","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W231,FALSE)","v":0},null,{"$f":"S231-F231","v":0},null,224]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225]
[null,null,"Sales Dth",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$233","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$233","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$233","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$233","v":0},{"$f":"'YE Projected Rev 2019'!$T$233","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$233","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$233","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$233","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$233","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$233","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$233","v":0},{"$f":"'YE Projected Rev 2020'!$T$233","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$233","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W233,FALSE)","v":0},null,{"$f":"S233-F233","v":0},null,226]
[null,null,"Transportation Dth",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$234","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$234","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$234","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$234","v":0},{"$f":"'YE Projected Rev 2019'!$T$234","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$234","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$234","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$234","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$234","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$234","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$234","v":0},{"$f":"'YE Projected Rev 2020'!$T$234","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$234","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W234,FALSE)","v":0},null,{"$f":"S234-F234","v":0},null,227]
[null,null,"Total Idaho Dth",null,null,{"$f":"'Booked DEC 2020 Rev'!$T$235","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$235","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$235","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$235","v":0},{"$f":"'YE Projected Rev 2019'!$T$235","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$235","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$235","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$235","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$235","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$235","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$235","v":0},{"$f":"'YE Projected Rev 2020'!$T$235","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$235","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W235,FALSE)","v":0},null,{"$f":"S235-F235","v":0},null,228]
["Wyoming",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230]
[null,"GS-1","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$238","v":11932355.07},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2019 '!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2021 with CET'!$T$238","v":12994259.479999999},{"$f":"'YE Projected Rev 2019'!$T$238","v":11548867.529999999},{"$f":"'YE Proj Rev 2019 with CET '!$T$238","v":11548867.529999999},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2020 '!$T$238","v":11548867.529999999},{"$f":"'AVG Proj Rev 2022 with CET'!$T$238","v":13210210.709999999},{"$f":"'Current Rates New Norms 2020 '!$T$238","v":11548867.529999999},{"$f":"'Current Rates Curr Norms 2020'!$T$238","v":11548867.529999999},{"$f":"'YE Projected Rev 2020'!$T$238","v":11548867.529999999},{"$f":"'YE Proj Rev 2020 with CET'!$T$238","v":11548867.529999999},{"$f":"HLOOKUP($S$8,RevenueScenarios,W238,FALSE)","v":12994259.479999999},null,{"$f":"S238-F238","v":1061904.4099999983},null,231]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232]
["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,233]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$242","v":14431412.530000001},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2019 '!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2021 with CET'!$T$242","v":15884573.870000001},{"$f":"'YE Projected Rev 2019'!$T$242","v":16013605.689999999},{"$f":"'YE Proj Rev 2019 with CET '!$T$242","v":16013605.689999999},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2020 '!$T$242","v":16013605.689999999},{"$f":"'AVG Proj Rev 2022 with CET'!$T$242","v":17005334.050000001},{"$f":"'Current Rates New Norms 2020 '!$T$242","v":16013605.689999999},{"$f":"'Current Rates Curr Norms 2020'!$T$242","v":16013605.689999999},{"$f":"'YE Projected Rev 2020'!$T$242","v":16013605.689999999},{"$f":"'YE Proj Rev 2020 with CET'!$T$242","v":16013605.689999999},{"$f":"HLOOKUP($S$8,RevenueScenarios,W242,FALSE)","v":15884573.870000001},null,{"$f":"S242-F242","v":1453161.3399999999},null,235]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$243","v":26363767.600000001},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2019 '!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2021 with CET'!$T$243","v":28878833.350000001},{"$f":"'YE Projected Rev 2019'!$T$243","v":27562473.220000003},{"$f":"'YE Proj Rev 2019 with CET '!$T$243","v":27562473.220000003},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2020 '!$T$243","v":27562473.220000003},{"$f":"'AVG Proj Rev 2022 with CET'!$T$243","v":30215544.760000002},{"$f":"'Current Rates New Norms 2020 '!$T$243","v":27562473.220000003},{"$f":"'Current Rates Curr Norms 2020'!$T$243","v":27562473.220000003},{"$f":"'YE Projected Rev 2020'!$T$243","v":27562473.220000003},{"$f":"'YE Proj Rev 2020 with CET'!$T$243","v":27562473.220000003},{"$f":"HLOOKUP($S$8,RevenueScenarios,W243,FALSE)","v":28878833.350000001},null,{"$f":"S243-F243","v":2515065.75},null,236]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$245","v":3485779.8959999997},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2019 '!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2021 with CET'!$T$245","v":3470127},{"$f":"'YE Projected Rev 2019'!$T$245","v":3552855},{"$f":"'YE Proj Rev 2019 with CET '!$T$245","v":3552855},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2020 '!$T$245","v":3552855},{"$f":"'AVG Proj Rev 2022 with CET'!$T$245","v":3477161},{"$f":"'Current Rates New Norms 2020 '!$T$245","v":3552855},{"$f":"'Current Rates Curr Norms 2020'!$T$245","v":3552855},{"$f":"'YE Projected Rev 2020'!$T$245","v":3552855},{"$f":"'YE Proj Rev 2020 with CET'!$T$245","v":3552855},{"$f":"HLOOKUP($S$8,RevenueScenarios,W245,FALSE)","v":3470127},null,{"$f":"S245-F245","v":-15652.895999999717},null,238]
[null,null,null,null,null,null,null,null,null,null,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,{"$f":"'Booked DEC 2020 Rev'!$T$247","v":199034.99},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2019 '!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2021 with CET'!$T$247","v":240380.61},{"$f":"'YE Projected Rev 2019'!$T$247","v":154975.35999999999},{"$f":"'YE Proj Rev 2019 with CET '!$T$247","v":154975.35999999999},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2020 '!$T$247","v":154975.35999999999},{"$f":"'AVG Proj Rev 2022 with CET'!$T$247","v":243680.55},{"$f":"'Current Rates New Norms 2020 '!$T$247","v":154975.35999999999},{"$f":"'Current Rates Curr Norms 2020'!$T$247","v":154975.35999999999},{"$f":"'YE Projected Rev 2020'!$T$247","v":154975.35999999999},{"$f":"'YE Proj Rev 2020 with CET'!$T$247","v":154975.35999999999},{"$f":"HLOOKUP($S$8,RevenueScenarios,W247,FALSE)","v":240380.61},null,{"$f":"S247-F247","v":41345.619999999995},null,240]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,241]
["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,242]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,243]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$251","v":768584.10999999987},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2019 '!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2021 with CET'!$T$251","v":894391.10000000009},{"$f":"'YE Projected Rev 2019'!$T$251","v":776774.95},{"$f":"'YE Proj Rev 2019 with CET '!$T$251","v":776774.95},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2020 '!$T$251","v":776774.95},{"$f":"'AVG Proj Rev 2022 with CET'!$T$251","v":944322.13000000012},{"$f":"'Current Rates New Norms 2020 '!$T$251","v":776774.95},{"$f":"'Current Rates Curr Norms 2020'!$T$251","v":776774.95},{"$f":"'YE Projected Rev 2020'!$T$251","v":776774.95},{"$f":"'YE Proj Rev 2020 with CET'!$T$251","v":776774.95},{"$f":"HLOOKUP($S$8,RevenueScenarios,W251,FALSE)","v":894391.10000000009},null,{"$f":"S251-F251","v":125806.99000000022},null,244]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$252","v":967619.10000000009},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2019 '!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2021 with CET'!$T$252","v":1134771.71},{"$f":"'YE Projected Rev 2019'!$T$252","v":931750.31},{"$f":"'YE Proj Rev 2019 with CET '!$T$252","v":931750.31},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2020 '!$T$252","v":931750.31},{"$f":"'AVG Proj Rev 2022 with CET'!$T$252","v":1188002.68},{"$f":"'Current Rates New Norms 2020 '!$T$252","v":931750.31},{"$f":"'Current Rates Curr Norms 2020'!$T$252","v":931750.31},{"$f":"'YE Projected Rev 2020'!$T$252","v":931750.31},{"$f":"'YE Proj Rev 2020 with CET'!$T$252","v":931750.31},{"$f":"HLOOKUP($S$8,RevenueScenarios,W252,FALSE)","v":1134771.71},null,{"$f":"S252-F252","v":167152.60999999987},null,245]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,246]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$254","v":189908.212},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$254","v":172339},{"$f":"'AVG Proj Rev 2019 '!$T$254","v":172339},{"$f":"'AVG Proj Rev 2021 with CET'!$T$254","v":193090},{"$f":"'YE Projected Rev 2019'!$T$254","v":172339},{"$f":"'YE Proj Rev 2019 with CET '!$T$254","v":172339},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$254","v":172339},{"$f":"'AVG Proj Rev 2020 '!$T$254","v":172339},{"$f":"'AVG Proj Rev 2022 with CET'!$T$254","v":193090},{"$f":"'Current Rates New Norms 2020 '!$T$254","v":172339},{"$f":"'Current Rates Curr Norms 2020'!$T$254","v":172339},{"$f":"'YE Projected Rev 2020'!$T$254","v":172339},{"$f":"'YE Proj Rev 2020 with CET'!$T$254","v":172339},{"$f":"HLOOKUP($S$8,RevenueScenarios,W254,FALSE)","v":193090},null,{"$f":"S254-F254","v":3181.7880000000005},null,247]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,248]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$256","v":30672.1367078},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2019 '!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2021 with CET'!$T$256","v":30328.87},{"$f":"'YE Projected Rev 2019'!$T$256","v":32937.399999999994},{"$f":"'YE Proj Rev 2019 with CET '!$T$256","v":32937.399999999994},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2020 '!$T$256","v":32937.399999999994},{"$f":"'AVG Proj Rev 2022 with CET'!$T$256","v":31438.079999999998},{"$f":"'Current Rates New Norms 2020 '!$T$256","v":32937.399999999994},{"$f":"'Current Rates Curr Norms 2020'!$T$256","v":32937.399999999994},{"$f":"'YE Projected Rev 2020'!$T$256","v":32937.399999999994},{"$f":"'YE Proj Rev 2020 with CET'!$T$256","v":32937.399999999994},{"$f":"HLOOKUP($S$8,RevenueScenarios,W256,FALSE)","v":30328.87},null,{"$f":"S256-F256","v":-343.26670780000131},null,249]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250]
["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,251]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,252]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$260","v":15932.693292199996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2019 '!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2021 with CET'!$T$260","v":16870.039999999997},{"$f":"'YE Projected Rev 2019'!$T$260","v":19543.440000000002},{"$f":"'YE Proj Rev 2019 with CET '!$T$260","v":19543.440000000002},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2020 '!$T$260","v":19543.440000000002},{"$f":"'AVG Proj Rev 2022 with CET'!$T$260","v":17645.189999999999},{"$f":"'Current Rates New Norms 2020 '!$T$260","v":19543.440000000002},{"$f":"'Current Rates Curr Norms 2020'!$T$260","v":19543.440000000002},{"$f":"'YE Projected Rev 2020'!$T$260","v":19543.440000000002},{"$f":"'YE Proj Rev 2020 with CET'!$T$260","v":19543.440000000002},{"$f":"HLOOKUP($S$8,RevenueScenarios,W260,FALSE)","v":16870.039999999997},null,{"$f":"S260-F260","v":937.34670780000124},null,253]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$261","v":46604.83},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2019 '!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2021 with CET'!$T$261","v":47198.91},{"$f":"'YE Projected Rev 2019'!$T$261","v":52480.84},{"$f":"'YE Proj Rev 2019 with CET '!$T$261","v":52480.84},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2020 '!$T$261","v":52480.84},{"$f":"'AVG Proj Rev 2022 with CET'!$T$261","v":49083.270000000004},{"$f":"'Current Rates New Norms 2020 '!$T$261","v":52480.84},{"$f":"'Current Rates Curr Norms 2020'!$T$261","v":52480.84},{"$f":"'YE Projected Rev 2020'!$T$261","v":52480.84},{"$f":"'YE Proj Rev 2020 with CET'!$T$261","v":52480.84},{"$f":"HLOOKUP($S$8,RevenueScenarios,W261,FALSE)","v":47198.91},null,{"$f":"S261-F261","v":594.08000000000175},null,254]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,255]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$263","v":4072.6200000000003},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$263","v":4336},{"$f":"'AVG Proj Rev 2019 '!$T$263","v":4336},{"$f":"'AVG Proj Rev 2021 with CET'!$T$263","v":3608},{"$f":"'YE Projected Rev 2019'!$T$263","v":4336},{"$f":"'YE Proj Rev 2019 with CET '!$T$263","v":4336},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$263","v":4336},{"$f":"'AVG Proj Rev 2020 '!$T$263","v":4336},{"$f":"'AVG Proj Rev 2022 with CET'!$T$263","v":3608},{"$f":"'Current Rates New Norms 2020 '!$T$263","v":4336},{"$f":"'Current Rates Curr Norms 2020'!$T$263","v":4336},{"$f":"'YE Projected Rev 2020'!$T$263","v":4336},{"$f":"'YE Proj Rev 2020 with CET'!$T$263","v":4336},{"$f":"HLOOKUP($S$8,RevenueScenarios,W263,FALSE)","v":3608},null,{"$f":"S263-F263","v":-464.62000000000035},null,256]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,257]
["FIRM","GSW","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$265","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$265","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$265","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$265","v":0},{"$f":"'YE Projected Rev 2019'!$T$265","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$265","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$265","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$265","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$265","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$265","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$265","v":0},{"$f":"'YE Projected Rev 2020'!$T$265","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$265","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W265,FALSE)","v":0},null,{"$f":"S265-F265","v":0},null,258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+W265+1","v":259}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,260]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,261]
["FIRM",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$269","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$269","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$269","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$269","v":0},{"$f":"'YE Projected Rev 2019'!$T$269","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$269","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$269","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$269","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$269","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$269","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$269","v":0},{"$f":"'YE Projected Rev 2020'!$T$269","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$269","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W269,FALSE)","v":0},null,{"$f":"S269-F269","v":0},null,262]
["FIRM",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$270","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$270","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$270","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$270","v":0},{"$f":"'YE Projected Rev 2019'!$T$270","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$270","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$270","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$270","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$270","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$270","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$270","v":0},{"$f":"'YE Projected Rev 2020'!$T$270","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$270","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W270,FALSE)","v":0},null,{"$f":"S270-F270","v":0},null,263]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,264]
["FIRM",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$272","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$272","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$272","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$272","v":0},{"$f":"'YE Projected Rev 2019'!$T$272","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$272","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$272","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$272","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$272","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$272","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$272","v":0},{"$f":"'YE Projected Rev 2020'!$T$272","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$272","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W272,FALSE)","v":0},null,{"$f":"S272-F272","v":0},null,265]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,266]
[null,"I-S_I-2","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$274","v":52188.799999999996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2019 '!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2021 with CET'!$T$274","v":53045.25},{"$f":"'YE Projected Rev 2019'!$T$274","v":55342.07},{"$f":"'YE Proj Rev 2019 with CET '!$T$274","v":55342.07},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2020 '!$T$274","v":55342.07},{"$f":"'AVG Proj Rev 2022 with CET'!$T$274","v":49949.86},{"$f":"'Current Rates New Norms 2020 '!$T$274","v":55342.07},{"$f":"'Current Rates Curr Norms 2020'!$T$274","v":55342.07},{"$f":"'YE Projected Rev 2020'!$T$274","v":55342.07},{"$f":"'YE Proj Rev 2020 with CET'!$T$274","v":55342.07},{"$f":"HLOOKUP($S$8,RevenueScenarios,W274,FALSE)","v":53045.25},null,{"$f":"S274-F274","v":856.45000000000437},null,267]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,268]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$276","v":205.22999999999996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2019 '!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2021 with CET'!$T$276","v":23871.31},{"$f":"'YE Projected Rev 2019'!$T$276","v":27017.749999999993},{"$f":"'YE Proj Rev 2019 with CET '!$T$276","v":27017.749999999993},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2020 '!$T$276","v":27017.749999999993},{"$f":"'AVG Proj Rev 2022 with CET'!$T$276","v":23437.46},{"$f":"'Current Rates New Norms 2020 '!$T$276","v":27017.749999999993},{"$f":"'Current Rates Curr Norms 2020'!$T$276","v":27017.749999999993},{"$f":"'YE Projected Rev 2020'!$T$276","v":27017.749999999993},{"$f":"'YE Proj Rev 2020 with CET'!$T$276","v":27017.749999999993},{"$f":"HLOOKUP($S$8,RevenueScenarios,W276,FALSE)","v":23871.31},null,23666.080000000002,null,269]
["INTERRUPTIBLE",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,270]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$278","v":632414.15},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2019 '!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2021 with CET'!$T$278","v":607049.25},{"$f":"'YE Projected Rev 2019'!$T$278","v":674546.04},{"$f":"'YE Proj Rev 2019 with CET '!$T$278","v":674546.04},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2020 '!$T$278","v":674546.04},{"$f":"'AVG Proj Rev 2022 with CET'!$T$278","v":635662.92999999993},{"$f":"'Current Rates New Norms 2020 '!$T$278","v":674546.04},{"$f":"'Current Rates Curr Norms 2020'!$T$278","v":674546.04},{"$f":"'YE Projected Rev 2020'!$T$278","v":674546.04},{"$f":"'YE Proj Rev 2020 with CET'!$T$278","v":674546.04},{"$f":"HLOOKUP($S$8,RevenueScenarios,W278,FALSE)","v":607049.25},null,-25364.900000000023,null,271]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$279","v":684808.18},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2019 '!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2021 with CET'!$T$279","v":683965.80999999994},{"$f":"'YE Projected Rev 2019'!$T$279","v":756905.8600000001},{"$f":"'YE Proj Rev 2019 with CET '!$T$279","v":756905.8600000001},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2020 '!$T$279","v":756905.8600000001},{"$f":"'AVG Proj Rev 2022 with CET'!$T$279","v":709050.25},{"$f":"'Current Rates New Norms 2020 '!$T$279","v":756905.8600000001},{"$f":"'Current Rates Curr Norms 2020'!$T$279","v":756905.8600000001},{"$f":"'YE Projected Rev 2020'!$T$279","v":756905.8600000001},{"$f":"'YE Proj Rev 2020 with CET'!$T$279","v":756905.8600000001},{"$f":"HLOOKUP($S$8,RevenueScenarios,W279,FALSE)","v":683965.80999999994},null,-842.37000000011176,null,272]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,273]
["INTERRUPTIBLE",null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$281","v":149562.568},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$281","v":149658},{"$f":"'AVG Proj Rev 2019 '!$T$281","v":149658},{"$f":"'AVG Proj Rev 2021 with CET'!$T$281","v":132383},{"$f":"'YE Projected Rev 2019'!$T$281","v":149658},{"$f":"'YE Proj Rev 2019 with CET '!$T$281","v":149658},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$281","v":149658},{"$f":"'AVG Proj Rev 2020 '!$T$281","v":149658},{"$f":"'AVG Proj Rev 2022 with CET'!$T$281","v":129977},{"$f":"'Current Rates New Norms 2020 '!$T$281","v":149658},{"$f":"'Current Rates Curr Norms 2020'!$T$281","v":149658},{"$f":"'YE Projected Rev 2020'!$T$281","v":149658},{"$f":"'YE Proj Rev 2020 with CET'!$T$281","v":149658},{"$f":"HLOOKUP($S$8,RevenueScenarios,W281,FALSE)","v":132383},null,-17179.567999999999,null,{"$f":"+W280+1","v":274}]
["INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+W281+1","v":275}]
[null,"I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$283","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$283","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$283","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$283","v":0},{"$f":"'YE Projected Rev 2019'!$T$283","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$283","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$283","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$283","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$283","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$283","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$283","v":0},{"$f":"'YE Projected Rev 2020'!$T$283","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$283","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W283,FALSE)","v":0},null,0,null,276]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,277]
[null,null,"Supplier Non-Gas Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$285","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$285","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$285","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$285","v":0},{"$f":"'YE Projected Rev 2019'!$T$285","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$285","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$285","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$285","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$285","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$285","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$285","v":0},{"$f":"'YE Projected Rev 2020'!$T$285","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$285","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W285,FALSE)","v":0},null,0,null,278]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,279]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$287","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$287","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$287","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$287","v":0},{"$f":"'YE Projected Rev 2019'!$T$287","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$287","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$287","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$287","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$287","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$287","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$287","v":0},{"$f":"'YE Projected Rev 2020'!$T$287","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$287","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W287,FALSE)","v":0},null,0,null,280]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$288","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$288","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$288","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$288","v":0},{"$f":"'YE Projected Rev 2019'!$T$288","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$288","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$288","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$288","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$288","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$288","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$288","v":0},{"$f":"'YE Projected Rev 2020'!$T$288","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$288","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W288,FALSE)","v":0},null,0,null,281]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,282]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$290","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$290","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$290","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$290","v":0},{"$f":"'YE Projected Rev 2019'!$T$290","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$290","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$290","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$290","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$290","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$290","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$290","v":0},{"$f":"'YE Projected Rev 2020'!$T$290","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$290","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W290,FALSE)","v":0},null,0,null,283]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,284]
[null,"IC","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$292","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$292","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$292","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$292","v":0},{"$f":"'YE Projected Rev 2019'!$T$292","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$292","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$292","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$292","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$292","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$292","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$292","v":0},{"$f":"'YE Projected Rev 2020'!$T$292","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$292","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W292,FALSE)","v":0},null,0,null,285]
[null,"Sales"," (To Commodity Costs) ","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,286]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,287]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,288]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$296","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$296","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$296","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$296","v":0},{"$f":"'YE Projected Rev 2019'!$T$296","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$296","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$296","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$296","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$296","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$296","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$296","v":0},{"$f":"'YE Projected Rev 2020'!$T$296","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$296","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W296,FALSE)","v":0},null,0,null,289]
[null,null,"Total Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$297","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$297","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$297","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$297","v":0},{"$f":"'YE Projected Rev 2019'!$T$297","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$297","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$297","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$297","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$297","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$297","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$297","v":0},{"$f":"'YE Projected Rev 2020'!$T$297","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$297","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W297,FALSE)","v":0},null,0,null,290]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,291]
[null,null,"Total Dth","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($S$8,RevenueScenarios,W299,FALSE)","v":0},null,0,null,292]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,293]
["TRANSPORTATION","I-T_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$301","v":70547.819999999992},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2019 '!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2021 with CET'!$T$301","v":81658.680000000008},{"$f":"'YE Projected Rev 2019'!$T$301","v":78206.012319999994},{"$f":"'YE Proj Rev 2019 with CET '!$T$301","v":78206.012319999994},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2020 '!$T$301","v":78206.012319999994},{"$f":"'AVG Proj Rev 2022 with CET'!$T$301","v":89482.549999999988},{"$f":"'Current Rates New Norms 2020 '!$T$301","v":78206.012319999994},{"$f":"'Current Rates Curr Norms 2020'!$T$301","v":78206.012319999994},{"$f":"'YE Projected Rev 2020'!$T$301","v":78206.012319999994},{"$f":"'YE Proj Rev 2020 with CET'!$T$301","v":78206.012319999994},{"$f":"HLOOKUP($S$8,RevenueScenarios,W301,FALSE)","v":81658.680000000008},null,11110.860000000015,null,294]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,295]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,296]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,297]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$305","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$305","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$305","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$305","v":0},{"$f":"'YE Projected Rev 2019'!$T$305","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$305","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$305","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$305","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$305","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$305","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$305","v":0},{"$f":"'YE Projected Rev 2020'!$T$305","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$305","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W305,FALSE)","v":0},null,0,null,298]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$306","v":70547.819999999992},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2019 '!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2021 with CET'!$T$306","v":81658.680000000008},{"$f":"'YE Projected Rev 2019'!$T$306","v":78206.012319999994},{"$f":"'YE Proj Rev 2019 with CET '!$T$306","v":78206.012319999994},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2020 '!$T$306","v":78206.012319999994},{"$f":"'AVG Proj Rev 2022 with CET'!$T$306","v":89482.549999999988},{"$f":"'Current Rates New Norms 2020 '!$T$306","v":78206.012319999994},{"$f":"'Current Rates Curr Norms 2020'!$T$306","v":78206.012319999994},{"$f":"'YE Projected Rev 2020'!$T$306","v":78206.012319999994},{"$f":"'YE Proj Rev 2020 with CET'!$T$306","v":78206.012319999994},{"$f":"HLOOKUP($S$8,RevenueScenarios,W306,FALSE)","v":81658.680000000008},null,11110.860000000015,null,299]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,300]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$308","v":169706},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$308","v":146691},{"$f":"'AVG Proj Rev 2019 '!$T$308","v":146691},{"$f":"'AVG Proj Rev 2021 with CET'!$T$308","v":179697},{"$f":"'YE Projected Rev 2019'!$T$308","v":146691},{"$f":"'YE Proj Rev 2019 with CET '!$T$308","v":146691},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$308","v":146691},{"$f":"'AVG Proj Rev 2020 '!$T$308","v":146691},{"$f":"'AVG Proj Rev 2022 with CET'!$T$308","v":185495},{"$f":"'Current Rates New Norms 2020 '!$T$308","v":146691},{"$f":"'Current Rates Curr Norms 2020'!$T$308","v":146691},{"$f":"'YE Projected Rev 2020'!$T$308","v":146691},{"$f":"'YE Proj Rev 2020 with CET'!$T$308","v":146691},{"$f":"HLOOKUP($S$8,RevenueScenarios,W308,FALSE)","v":179697},null,9991,null,301]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,302]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$310","v":24357.159999999996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2019 '!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2021 with CET'!$T$310","v":27679.77},{"$f":"'YE Projected Rev 2019'!$T$310","v":36709.64},{"$f":"'YE Proj Rev 2019 with CET '!$T$310","v":36709.64},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2020 '!$T$310","v":36709.64},{"$f":"'AVG Proj Rev 2022 with CET'!$T$310","v":27583.77},{"$f":"'Current Rates New Norms 2020 '!$T$310","v":36709.64},{"$f":"'Current Rates Curr Norms 2020'!$T$310","v":36709.64},{"$f":"'YE Projected Rev 2020'!$T$310","v":36709.64},{"$f":"'YE Proj Rev 2020 with CET'!$T$310","v":36709.64},{"$f":"HLOOKUP($S$8,RevenueScenarios,W310,FALSE)","v":27679.77},null,3322.6100000000042,null,303]
["TRANSPORTATION","Trans",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,304]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,305]
["TRANSPORTATION",null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,306]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$314","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$314","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$314","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$314","v":0},{"$f":"'YE Projected Rev 2019'!$T$314","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$314","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$314","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$314","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$314","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$314","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$314","v":0},{"$f":"'YE Projected Rev 2020'!$T$314","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$314","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W314,FALSE)","v":0},null,0,null,307]
["TRANSPORTATION",null,"Total Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$315","v":24357.159999999996},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2019 '!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2021 with CET'!$T$315","v":27679.77},{"$f":"'YE Projected Rev 2019'!$T$315","v":36709.64},{"$f":"'YE Proj Rev 2019 with CET '!$T$315","v":36709.64},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2020 '!$T$315","v":36709.64},{"$f":"'AVG Proj Rev 2022 with CET'!$T$315","v":27583.77},{"$f":"'Current Rates New Norms 2020 '!$T$315","v":36709.64},{"$f":"'Current Rates Curr Norms 2020'!$T$315","v":36709.64},{"$f":"'YE Projected Rev 2020'!$T$315","v":36709.64},{"$f":"'YE Proj Rev 2020 with CET'!$T$315","v":36709.64},{"$f":"HLOOKUP($S$8,RevenueScenarios,W315,FALSE)","v":27679.77},null,3322.6100000000042,null,308]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,309]
["TRANSPORTATION",null,"Total Dth","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$317","v":242229},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$317","v":565082},{"$f":"'AVG Proj Rev 2019 '!$T$317","v":565082},{"$f":"'AVG Proj Rev 2021 with CET'!$T$317","v":328723},{"$f":"'YE Projected Rev 2019'!$T$317","v":565082},{"$f":"'YE Proj Rev 2019 with CET '!$T$317","v":565082},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$317","v":565082},{"$f":"'AVG Proj Rev 2020 '!$T$317","v":565082},{"$f":"'AVG Proj Rev 2022 with CET'!$T$317","v":328403},{"$f":"'Current Rates New Norms 2020 '!$T$317","v":565082},{"$f":"'Current Rates Curr Norms 2020'!$T$317","v":565082},{"$f":"'YE Projected Rev 2020'!$T$317","v":565082},{"$f":"'YE Proj Rev 2020 with CET'!$T$317","v":565082},{"$f":"HLOOKUP($S$8,RevenueScenarios,W317,FALSE)","v":328723},null,86494,null,310]
["TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,311]
[null,"CET","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$319","v":517815.06999999989},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2019 '!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2021 with CET'!$T$319","v":-70746.159999999334},{"$f":"'YE Projected Rev 2019'!$T$319","v":1128222.5899999992},{"$f":"'YE Proj Rev 2019 with CET '!$T$319","v":1128222.5899999992},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2020 '!$T$319","v":1128222.5899999992},{"$f":"'AVG Proj Rev 2022 with CET'!$T$319","v":-37966.369999999588},{"$f":"'Current Rates New Norms 2020 '!$T$319","v":1128222.5899999992},{"$f":"'Current Rates Curr Norms 2020'!$T$319","v":1128222.5899999992},{"$f":"'YE Projected Rev 2020'!$T$319","v":1128222.5899999992},{"$f":"'YE Proj Rev 2020 with CET'!$T$319","v":1128222.5899999992},{"$f":"HLOOKUP($S$8,RevenueScenarios,W319,FALSE)","v":-70746.159999999334},null,{"$f":"S319-F319","v":-588561.22999999928},null,312]
[null,"DSM","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$320","v":130131.77000000002},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$320","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$320","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$320","v":0},{"$f":"'YE Projected Rev 2019'!$T$320","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$320","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$320","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$320","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$320","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$320","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$320","v":0},{"$f":"'YE Projected Rev 2020'!$T$320","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$320","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W320,FALSE)","v":0},null,-130131.77000000002,null,313]
[null,"Wyoming Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,314]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F238+F247+F256+F265+F274+F319+F320","v":12862197.836707801},{"$f":"G238+G247+G256+G265+G274+G319+G320","v":12920344.949999999},12920344.949999999,13247268.049999997,12920344.949999999,12920344.949999999,12920344.949999999,{"$f":"M238+M247+M256+M265+M274+M319+M320","v":12920344.949999999},13497312.83,{"$f":"O238+O247+O256+O265+O274+O319+O320","v":12920344.949999999},12920344.949999999,{"$f":"Q238+Q247+Q256+Q265+Q274+Q319+Q320","v":12920344.949999999},12920344.949999999,{"$f":"HLOOKUP($S$8,RevenueScenarios,W322,FALSE)","v":13247268.049999997},null,385070.21329219639,null,315]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F276+F285","v":205.22999999999996},{"$f":"G276+G285","v":27017.749999999993},27017.749999999993,23871.31,27017.749999999993,27017.749999999993,27017.749999999993,{"$f":"M276+M285","v":27017.749999999993},23437.46,{"$f":"O276+O285","v":27017.749999999993},27017.749999999993,{"$f":"Q276+Q285","v":27017.749999999993},27017.749999999993,{"$f":"HLOOKUP($S$8,RevenueScenarios,W323,FALSE)","v":23871.31},null,23666.080000000002,null,316]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F283+F292+F301+F310","v":94904.979999999981},{"$f":"G283+G292+G301+G310","v":114915.65231999999},114915.65231999999,109338.45000000001,114915.65231999999,114915.65231999999,114915.65231999999,{"$f":"M283+M292+M301+M310","v":114915.65231999999},117066.31999999999,{"$f":"O283+O292+O301+O310","v":114915.65231999999},114915.65231999999,{"$f":"Q283+Q292+Q301+Q310","v":114915.65231999999},114915.65231999999,{"$f":"HLOOKUP($S$8,RevenueScenarios,W324,FALSE)","v":109338.45000000001},null,14433.47000000003,null,317]
[null,null,"Commodity Revenue",null,null,{"$f":"F242+F251+F260+F269+F278+F287+F296+F305+F314","v":15848343.483292202},17484470.120000001,{"$f":"H242+H251+H260+H269+H278+H287+H296+H305+H314","v":17484470.120000001},{"$f":"I242+I251+I260+I269+I278+I287+I296+I305+I314","v":17402884.260000002},17484470.120000001,{"$f":"K242+K251+K260+K269+K278+K287+K296+K305+K314","v":17484470.120000001},17484470.120000001,{"$f":"M242+M251+M260+M269+M278+M287+M296+M305+M314","v":17484470.120000001},{"$f":"N242+N251+N260+N269+N278+N287+N296+N305+N314","v":18602964.300000001},{"$f":"O242+O251+O260+O269+O278+O287+O296+O305+O314","v":17484470.120000001},17484470.120000001,17484470.120000001,{"$f":"R242+R251+R260+R269+R278+R287+R296+R305+R314","v":17484470.120000001},{"$f":"HLOOKUP($S$8,RevenueScenarios,W325,FALSE)","v":17402884.260000002},null,1554540.7767078001,null,318]
[null,null,"Total Wyoming Revenue",null,null,{"$f":"F243+F252+F261+F270+F279+F288+F297+F306+F315+F319+F320","v":28805651.530000001},29418525.882320002,{"$f":"H243+H252+H261+H270+H279+H288+H297+H306+H315","v":29418525.882320002},{"$f":"I243+I252+I261+I270+I279+I288+I297+I306+I315+I319+I320","v":30783362.07},{"$f":"J243+J252+J261+J270+J279+J288+J297+J306+J315","v":29418525.882320002},{"$f":"K243+K252+K261+K270+K279+K288+K297+K306+K315","v":29418525.882320002},29418525.882320002,{"$f":"M243+M252+M261+M270+M279+M288+M297+M306+M315","v":29418525.882320002},{"$f":"N243+N252+N261+N270+N279+N288+N297+N306+N315+N319+N320","v":32240780.91},{"$f":"O243+O252+O261+O270+O279+O288+O297+O306+O315","v":29418525.882320002},29418525.882320002,{"$f":"Q243+Q252+Q261+Q270+Q279+Q288+Q297+Q306+Q315","v":29418525.882320002},{"$f":"R243+R252+R261+R270+R279+R288+R297+R306+R315","v":29418525.882320002},{"$f":"HLOOKUP($S$8,RevenueScenarios,W326,FALSE)","v":30783362.07},null,1977710.5399999991,null,319]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,320]
[null,null,"Sales Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290","v":3829323.2959999996},{"$f":"G245+G254+G263+G272+G281+G290","v":3879188},3879188,3799208,3879188,3879188,3879188,{"$f":"M245+M254+M263+M272+M281+M290","v":3879188},3803836,{"$f":"O245+O254+O263+O272+O281+O290","v":3879188},3879188,{"$f":"Q245+Q254+Q263+Q272+Q281+Q290","v":3879188},3879188,{"$f":"HLOOKUP($S$8,RevenueScenarios,W328,FALSE)","v":3799208},null,-30115.295999999624,null,321]
[null,null,"Transportation Dth",null,null,{"$f":"F308+F317+F299","v":411935},{"$f":"G308+G317+G299","v":711773},711773,508420,711773,711773,711773,{"$f":"M308+M317+M299","v":711773},513898,{"$f":"O308+O317+O299","v":711773},711773,{"$f":"Q308+Q317+Q299","v":711773},711773,{"$f":"HLOOKUP($S$8,RevenueScenarios,W329,FALSE)","v":508420},null,96485,null,322]
[null,null,"Total Wyoming Dth",null,null,{"$f":"F245+F254+F263+F272+F281+F290+F299+F308+F317","v":4241258.2960000001},{"$f":"G245+G254+G263+G272+G281+G290+G299+G308+G317","v":4590961},4590961,4307628,4590961,4590961,4590961,{"$f":"M245+M254+M263+M272+M281+M290+M299+M308+M317","v":4590961},4317734,{"$f":"O245+O254+O263+O272+O281+O290+O299+O308+O317","v":4590961},4590961,{"$f":"Q245+Q254+Q263+Q272+Q281+Q290+Q299+Q308+Q317","v":4590961},4590961,{"$f":"HLOOKUP($S$8,RevenueScenarios,W330,FALSE)","v":4307628},null,66369.703999999911,null,323]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,324]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,325]
["Colorado","I-4","Distribution Non-Gas Rev","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$335","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$335","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$335","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$335","v":0},{"$f":"'YE Projected Rev 2019'!$T$335","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$335","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$335","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$335","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$335","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$335","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$335","v":0},{"$f":"'YE Projected Rev 2020'!$T$335","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$335","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W333,FALSE)","v":0},null,0,null,326]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,327]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,328]
[null,null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,329]
[null,null,"Commodity Revenue","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$339","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$339","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$339","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$339","v":0},{"$f":"'YE Projected Rev 2019'!$T$339","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$339","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$339","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$339","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$339","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$339","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$339","v":0},{"$f":"'YE Projected Rev 2020'!$T$339","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$339","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W337,FALSE)","v":0},null,0,null,330]
[null,null,"Total Revenue","sales",null,{"$f":"SUM(F333:F337)","v":0},{"$f":"SUM(G333:G337)","v":0},0,0,0,0,0,{"$f":"SUM(M333:M337)","v":0},0,{"$f":"SUM(O333:O337)","v":0},0,{"$f":"SUM(Q333:Q337)","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W338,FALSE)","v":0},null,0,null,331]
[null,null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,332]
[null,null,"Total Dth","sales",null,{"$f":"'Booked DEC 2020 Rev'!$T$342","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$342","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$342","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$342","v":0},{"$f":"'YE Projected Rev 2019'!$T$342","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$342","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$342","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$342","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$342","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$342","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$342","v":0},{"$f":"'YE Projected Rev 2020'!$T$342","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$342","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W340,FALSE)","v":0},null,0,null,333]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,334]
[null,null,"Distribution Non-Gas Rev","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$344","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$344","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$344","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$344","v":0},{"$f":"'YE Projected Rev 2019'!$T$344","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$344","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$344","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$344","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$344","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$344","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$344","v":0},{"$f":"'YE Projected Rev 2020'!$T$344","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$344","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W342,FALSE)","v":0},null,0,null,335]
[null,"IC",null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,336]
[null,null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,337]
[null,null,null,"trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,338]
[null,null,"Commodity Revenue","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$348","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$348","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$348","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$348","v":0},{"$f":"'YE Projected Rev 2019'!$T$348","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$348","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$348","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$348","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$348","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$348","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$348","v":0},{"$f":"'YE Projected Rev 2020'!$T$348","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$348","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W346,FALSE)","v":0},null,0,null,339]
[null,null,"Total Revenue","trans",null,{"$f":"SUM(F342:F346)","v":0},{"$f":"SUM(G342:G346)","v":0},0,0,0,0,0,{"$f":"SUM(M342:M346)","v":0},0,{"$f":"SUM(O342:O346)","v":0},0,{"$f":"SUM(Q342:Q346)","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W347,FALSE)","v":0},null,0,null,340]
[null,null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,{"$f":"+W347+1","v":341}]
[null,null,"Total Dth","trans",null,{"$f":"'Booked DEC 2020 Rev'!$T$351","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$351","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$351","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$351","v":0},{"$f":"'YE Projected Rev 2019'!$T$351","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$351","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$351","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$351","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$351","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$351","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$351","v":0},{"$f":"'YE Projected Rev 2020'!$T$351","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$351","v":0},{"$f":"HLOOKUP($S$8,RevenueScenarios,W349,FALSE)","v":0},null,0,null,342]
[null,null,null,null,null,{"$f":"'Booked DEC 2020 Rev'!$T$350","v":0},{"$f":"'AVG Projected Rev 2019 adj HDD'!$T$350","v":0},{"$f":"'AVG Proj Rev 2019 '!$T$350","v":0},{"$f":"'AVG Proj Rev 2021 with CET'!$T$350","v":0},{"$f":"'YE Projected Rev 2019'!$T$350","v":0},{"$f":"'YE Proj Rev 2019 with CET '!$T$350","v":0},{"$f":"'AVG Projected Rev 2020 adj HDD'!$T$350","v":0},{"$f":"'AVG Proj Rev 2020 '!$T$350","v":0},{"$f":"'AVG Proj Rev 2022 with CET'!$T$350","v":0},{"$f":"'Current Rates New Norms 2020 '!$T$350","v":0},{"$f":"'Current Rates Curr Norms 2020'!$T$350","v":0},{"$f":"'YE Projected Rev 2020'!$T$350","v":0},{"$f":"'YE Proj Rev 2020 with CET'!$T$350","v":0},null,null,0,null,343]
[null,"Colorado Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,344]
[null,null,"Distribution Non-Gas Rev",null,null,{"$f":"F333+F342","v":0},{"$f":"G333+G342","v":0},0,0,0,0,0,{"$f":"M333+M342","v":0},0,{"$f":"O333+O342","v":0},0,{"$f":"Q333+Q342","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W352,FALSE)","v":0},null,0,null,345]
[null,null,"Commodity Revenue",null,null,{"$f":"F336+F345","v":0},{"$f":"G336+G345","v":0},0,0,0,0,0,{"$f":"M336+M345","v":0},0,{"$f":"O336+O345","v":0},0,{"$f":"Q336+Q345","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W353,FALSE)","v":0},null,0,null,346]
[null,null,"Total Colorado Revenue",null,null,{"$f":"F338+F347","v":0},{"$f":"G338+G347","v":0},0,0,0,0,0,{"$f":"M338+M347","v":0},0,{"$f":"O338+O347","v":0},0,{"$f":"Q338+Q347","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W354,FALSE)","v":0},null,0,null,347]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,348]
[null,null,"Sales Dth",null,null,{"$f":"F340","v":0},{"$f":"G340","v":0},0,0,0,0,0,{"$f":"M340","v":0},0,{"$f":"O340","v":0},0,{"$f":"Q340","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W356,FALSE)","v":0},null,0,null,349]
[null,null,"Transportation Dth",null,null,{"$f":"F349","v":0},{"$f":"G349","v":0},0,0,0,0,0,{"$f":"M349","v":0},0,{"$f":"O349","v":0},0,{"$f":"Q349","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W357,FALSE)","v":0},null,0,null,350]
[null,null,"Total Colorado Dth",null,null,{"$f":"F340+F349","v":0},{"$f":"G340+G349","v":0},0,0,0,0,0,{"$f":"M340+M349","v":0},0,{"$f":"O340+O349","v":0},0,{"$f":"Q340+Q349","v":0},0,{"$f":"HLOOKUP($S$8,RevenueScenarios,W358,FALSE)","v":0},null,0,null,351]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,352]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,353]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,354]
[null,"SystemTotal Tariff Revenue","Distribution Non-Gas Rev",null,null,{"$f":"F199+F228+F322+F352","v":415258575.3757838},{"$f":"G199+G228+G322+G352","v":362061053.47795188},366496125.08795178,406540863.86999995,369914433.81933516,372172831.61933517,381066606.94584149,{"$f":"M199+M228+M322+M352","v":385687664.3158415},430740759.17999995,{"$f":"O199+O228+O322+O352","v":390364450.21500748},389986706.79507416,{"$f":"Q199+Q228+Q322+Q352","v":387044967.61445808},392110479.27445811,{"$f":"HLOOKUP($S$8,RevenueScenarios,W362,FALSE)","v":406540863.86999995},null,-8717711.5057838559,null,355]
[null,null,"Supplier Non-Gas Revenue",null,null,{"$f":"F200+F229+F323","v":83709880.818547681},{"$f":"G200+G229+G323","v":82868333.588547677},82868333.588547677,83290099.998547673,82868030.258547679,82868030.258547679,82868030.258547679,{"$f":"M200+M229+M323","v":82868030.258547679},83372748.558547676,{"$f":"O200+O229+O323","v":82868030.258547679},82868030.258547679,{"$f":"Q200+Q229+Q323","v":82868030.258547679},82868030.258547679,{"$f":"HLOOKUP($S$8,RevenueScenarios,W363,FALSE)","v":83290099.998547673},null,-419780.82000000775,null,356]
[null,null,"Non-Core DNG Revenue Credits",null,null,{"$f":"F324","v":94904.979999999981},{"$f":"G324","v":114915.65231999999},114915.65231999999,109338.45000000001,114915.65231999999,114915.65231999999,114915.65231999999,{"$f":"M324","v":114915.65231999999},117066.31999999999,{"$f":"O324","v":114915.65231999999},114915.65231999999,{"$f":"Q324","v":114915.65231999999},114915.65231999999,{"$f":"HLOOKUP($S$8,RevenueScenarios,W364,FALSE)","v":109338.45000000001},null,14433.47000000003,null,357]
[null,null,"Commodity Revenue",null,null,{"$f":"F201+F230+F325+F353","v":405241606.91566861},{"$f":"G201+G230+G325+G353","v":406601929.5423764},406601929.5423764,407167515.63237637,406596629.30237639,406596629.30237639,406596629.30237639,{"$f":"M201+M230+M325+M353","v":406596629.30237639},408405401.6023764,{"$f":"O201+O230+O325+O353","v":406656675.6023764},406656675.6023764,{"$f":"Q201+Q230+Q325+Q353","v":406596629.30237639},406596629.30237639,{"$f":"HLOOKUP($S$8,RevenueScenarios,W365,FALSE)","v":407167515.63237637},null,1925908.7167077661,null,358]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,359]
[null,null,"SystemTotal Tariff Revenue",null,null,{"$f":"SUM(F362:F366)","v":904304968.09000015},{"$f":"SUM(G362:G366)","v":851646232.26119602},{"$f":"SUM(H362:H366)","v":856081303.87119591},897107817.95092392,859494009.03257918,861752406.83257926,870646182.15908551,{"$f":"SUM(M362:M366)","v":875267239.52908564},922635975.66092396,{"$f":"SUM(O362:O366)","v":880004071.72825158},879626328.30831826,{"$f":"SUM(Q362:Q366)","v":876624542.82770216},881690054.48770213,{"$f":"HLOOKUP($S$8,RevenueScenarios,W367,FALSE)","v":897107817.95092392},null,{"$f":"S367-F367","v":-7197150.1390762329},null,360]
[null,null,"# of Customers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S368-F368","v":0},null,361]
[null,null,"Sales Dth",null,null,{"$f":"F204+F233+F328+F356","v":110365782.638},149648779,{"$f":"H204+H233+H328+H356","v":152217370},{"$f":"I204+I233+I328+I356","v":156646954},153231345,{"$f":"K204+K233+K328+K356","v":153231345},148930671,{"$f":"M204+M233+M328+M356","v":151524355},{"$f":"N204+N233+N328+N356","v":157961779},{"$f":"O204+O233+O328+O356","v":149479625},149479625,118479365,{"$f":"R204+R233+R328+R356","v":118479365},{"$f":"HLOOKUP($S$8,RevenueScenarios,W369,FALSE)","v":156646954},null,{"$f":"S369-F369","v":46281171.362000003},null,362]
[null,null,"Transportation Dth",null,null,97116172.5,57003215,{"$f":"H205+H234+H329+H357","v":57003215},{"$f":"I205+I234+I329+I357","v":57819470},57654727,{"$f":"K205+K234+K329+K357","v":57654727},58292943,{"$f":"M205+M234+M329+M357","v":58292943},{"$f":"N205+N234+N329+N357","v":58388216},{"$f":"O205+O234+O329+O357","v":57654727},57654727,58944455,{"$f":"R205+R234+R329+R357","v":58944455},{"$f":"HLOOKUP($S$8,RevenueScenarios,W370,FALSE)","v":57819470},null,{"$f":"S370-F370","v":-39296702.5},null,363]
[null,null,"SystemTotal Dth",null,null,207481955.13800001,206651994,{"$f":"H206+H235+H330+H358","v":209220585},{"$f":"I206+I235+I330+I358","v":214466424},210886072,{"$f":"K206+K235+K330+K358","v":210886072},207223614,{"$f":"M206+M235+M330+M358","v":209817298},{"$f":"N206+N235+N330+N358","v":216349995},{"$f":"O206+O235+O330+O358","v":207134352},207134352,177423820,{"$f":"R206+R235+R330+R358","v":177423820},{"$f":"HLOOKUP($S$8,RevenueScenarios,W371,FALSE)","v":214466424},null,{"$f":"S371-F371","v":6984468.8619999886},null,364]

{"sheet":"Booked DEC 2020 Rev","index":30,"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","2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2020-12-31"]
["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$39","v":1083016},{"$f":"+$T$21+$T$30+$T$39","v":1070317.4166666667},{"$f":"+$T$22","v":103360570.251},{"$f":"+$T$15","v":333860738.12000006},{"$f":"+$T$17","v":80544731.669999987},{"$f":"+$T$19","v":378076836.64999998},{"$f":"SUM(AA13:AC13)","v":792482306.44000006}]
["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$48","v":465},{"$f":"+$T$48","v":475.66666666666669},{"$f":"+$T$49","v":2739326.2740000007},{"$f":"+$T$42","v":2926805.2800000003},{"$f":"+$T$44","v":2124559.88},{"$f":"+$T$46","v":9905849.4500000011},{"$f":"SUM(AA14:AC14)","v":14957214.610000001}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,55583640.550000004,46268085.190000005,38606492.529999994,18785550.640000001,17339303.84,12070269.310000001,11789309.08,11964817.200000001,12777486.24,22712153.520000003,34368103.630000003,51595526.389999993,333860738.12000006,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":247635.84999999998},{"$f":"+$T$60","v":1880897.9990759001},{"$f":"+$T$62","v":148278.70854770002},{"$f":"+$T$64","v":719876.14237639995},{"$f":"SUM(AA15:AC15)","v":2749052.85}]
["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",{"$f":"SUM(X13:X15)","v":1083482},{"$f":"SUM(Y13:Y15)","v":1070794.0833333335},{"$f":"SUM(Z13:Z15)","v":106347532.375},{"$f":"SUM(AA13:AA15)","v":338668441.39907593},82817570.258547679,388702562.24237639,810188573.9000001]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17001950.02,15229923.32,10607019.75,2442768.2999999998,1657913.39,1079931.05,861999.2,870397.89,1060649.55,2763910.87,9834291.6500000004,17133976.68,80544731.669999987]
["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,65764198,58917437.049999997,41039484.469999999,23862808.379999999,13579096.970000001,9892386.5700000003,7829983.1600000001,7912738.5999999996,9635197.8000000007,25111030.190000001,40883324.229999997,73649151.229999989,378076836.64999998,null,null,"IS",{"$f":"+$S$102","v":20},{"$f":"+$T$102","v":19.416666666666668},{"$f":"+$T$103","v":188926.967},{"$f":"+$T$96","v":206606.22999999998},{"$f":"+$T$98","v":33856.850000000006},{"$f":"+$T$100","v":690701.19000000006},{"$f":"SUM(AA19:AC19)","v":931164.27}]
["FIRM",null,"Total Revenue","sales",null,null,null,138349788.56999999,120415445.56,90252996.75,45091127.32,32576314.200000003,23042586.93,20481291.439999998,20747953.690000001,23473333.590000004,50587094.580000006,85085719.50999999,142378654.29999998,792482306.44000006,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":20},{"$f":"SUM(Y19:Y19)","v":19.416666666666668},{"$f":"SUM(Z19:Z19)","v":188926.967},206606.22999999998,33856.850000000006,690701.19000000006,931164.27]
["FIRM",null,"# of Customers","sales",null,null,null,1059479,1060263,1063138,1065409,1066048,1069130,1072565,1073504,1075603,1076608,1079046,1083016,1070317.4166666667]
["FIRM",null,"Total Dth","sales",null,null,null,18331324.140000001,16423005.4,11439301.460000001,6651663.3700000001,3785101.91,2827060.53,2233732.71,2257447.94,2748827.41,7163984.9400000004,10484025.859999999,19015094.581,103360570.251,null,null,"CET",null,null,null,{"$f":"+$T$195","v":859870.31},null,null,{"$f":"SUM(AA22:AC22)","v":859870.31}]
["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$196","v":26805440.380000003},null,null,{"$f":"SUM(AA23:AC23)","v":26805440.380000003}]
["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,{"$f":"SUM(AA22:AA23)","v":27665310.690000001},null,null,{"$f":"SUM(AD22:AD23)","v":27665310.690000001}]
["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$129","v":8},{"$f":"+$T$129","v":8},{"$f":"+$T$130","v":43373981},{"$f":"+$T$123","v":5883125.3600000003},{"$f":"+$T$125","v":135372.89000000001},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":6018498.25}]
["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$148","v":24996},{"$f":"+$T$141","v":51336.479999999996},{"$f":"+$T$143","v":2487.9299999999998},{"$f":"+$T$145","v":0},53824.409999999996]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1102},{"$f":"+$T$165","v":1070.75},{"$f":"+$T$166","v":53305260.5},{"$f":"+$T$159","v":29921557.380000003},{"$f":"+$T$161","v":720387.66},{"$f":"+$T$172","v":0},30641945.040000003]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1111},{"$f":"SUM(Y27:Y33)","v":1079.75},96704237.5,35856019.220000006,858248.48,0,36714267.700000003]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,null,"sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"UTAH GRAND TOTAL",{"$f":"+X34+X24+X16+X20","v":1084613},{"$f":"+Y34+Y24+Y16+Y20","v":1071893.2500000002},203240696.84200001,402396377.53907597,{"$f":"+AB34+AB24+AB16+AB20","v":83709675.588547677},389393263.43237638,875499316.56000006]
["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$244","v":27959},{"$f":"+$T$244","v":27887.083333333332},{"$f":"+$T$245","v":3485779.8959999997},{"$f":"+$T$238","v":11932355.07},0,{"$f":"+$T$242","v":14431412.530000001},{"$f":"SUM(AA41:AC41)","v":26363767.600000001}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,367264.2,336120.74,365893.95,158502.26,168994.2,175454.86,155167.69,165134.12,161398.43,236228.19,295731.94,340914.7,2926805.2800000003,null,null,"FS",{"$f":"+$S$253","v":26},{"$f":"+$T$253","v":25.833333333333332},{"$f":"+$T$254","v":189908.212},{"$f":"+$T$247","v":199034.99},0,{"$f":"+$T$251","v":768584.10999999987},{"$f":"SUM(AA42:AC42)","v":967619.09999999986}]
["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$263","v":4072.6200000000003},{"$f":"+$T$256","v":30672.1367078},0,{"$f":"+$T$260","v":15932.693292199996},{"$f":"SUM(AA43:AC43)","v":46604.829999999994}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,300800.93,269710.24,254727.79,69607.13,75593.84,142397.70000000001,128953.35,139299.54999999999,137123.57999999999,234128.97,141941.91,230274.89,2124559.88,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":27986},{"$f":"SUM(Y41:Y43)","v":27913.916666666664},3679760.7279999997,12162062.1967078,0,15215929.333292201,27377991.530000001]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1196651.1599999999,1072355.76,1011865.28,685234.97,620919.46,641412.14,590452.06000000006,637423.81000000006,627345.36,1071148.53,672757.84,1078283.08,9905849.4500000011,null,null,"CET",null,null,null,{"$f":"+$T$319","v":517815.06999999989},null,null,{"$f":"SUM(AA46:AC46)","v":517815.06999999989}]
["FIRM",null,"Total Revenue","sales",null,null,null,1864716.29,1678186.74,1632487.02,913344.36,865507.5,959264.7,874573.10000000009,941857.48,925867.37,1541505.69,1110431.69,1649472.6700000002,14957214.610000001,null,null,"DSM",null,null,null,{"$f":"+$T$320","v":130131.77000000002},null,null,{"$f":"SUM(AA47:AC47)","v":130131.77000000002}]
["FIRM",null,"# of Customers","sales",null,null,null,466,477,483,480,479,482,482,480,474,476,464,465,475.66666666666669,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":647946.83999999985},null,null,{"$f":"SUM(AD46:AD47)","v":647946.83999999985}]
["FIRM",null,"Total Dth","sales",null,null,null,333487.81,298951.28000000003,282053.03000000003,191006.27,173078.58,183132.07,168442.72,181848.57,178975.1,305587.53000000003,164360.25,278403.06400000007,2739326.2740000007]
["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$280","v":4},{"$f":"+$T$280","v":3.9166666666666665},{"$f":"+$T$281","v":149562.568},{"$f":"+$T$274","v":52188.799999999996},{"$f":"+$T$276","v":205.22999999999996},{"$f":"+$T$278","v":632414.15},{"$f":"SUM(AA53:AC53)","v":684808.18}]
["FIRM",null,"Commodity Tariff Revenue","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL WYOMING INTERRUPTIBLE",{"$f":"SUM(X52:X53)","v":4},{"$f":"SUM(Y52:Y53)","v":3.9166666666666665},149562.568,52188.799999999996,205.22999999999996,632414.15,684808.18]
["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$317","v":242229},{"$f":"+$T$310","v":24357.159999999996},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":24357.159999999996}]
["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$308","v":169706},{"$f":"+$T$301","v":70547.819999999992},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":70547.819999999992}]
["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},411935,94904.979999999981,0,0,94904.979999999981]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,144103.59655010002,139946.03210399998,153182.79521150002,149709.99969329996,129279.99247789998,152904.3306979,172113.15051440001,154592.41889939999,161619.75727880001,164957.09653800001,163745.90144660001,194742.92766399999,1880897.9990759001,1892342]
["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",{"$f":"+X59+X54+X44+X48","v":27995},{"$f":"+Y59+Y54+Y44+Y48","v":27922.833333333332},4241258.2960000001,12957102.816707799,205.22999999999996,15848343.483292202,28805651.530000001]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,12256.1270749,11998.097896000001,11546.099163500001,10869.2749317,9189.6588971000001,10815.485677100001,14357.744978800003,12428.757061300001,13307.335582600001,13673.130201,12650.3647557,15186.632328,148278.70854770002]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,65284.356374999996,63280.630000000005,60894.045624999999,57999.435375000001,49029.178625,57660.703625000002,64247.274506800008,55705.954039299999,59485.727138599999,60969.973260999992,56950.443797700005,68368.420008000001,719876.14237639995,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1112588},{"$f":"+Y59+Y54+Y44+Y34+Y16","v":1099796.6666666667},207293028.171,386833616.59578371,83676023.968547672,404550905.72566861,875060546.29000008]
["FIRM",null,"Total Revenue","sales",null,null,null,221644.08000000002,215224.75999999998,225622.94000000003,218578.70999999996,187498.83,221380.52,250718.17000000004,222727.13,234412.82,239600.2,233346.71000000002,278297.98,2749052.85,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1110975},{"$f":"+Y41+Y13","v":1098204.5},106846350.147,345793093.19000006,80544731.669999987,392508249.17999995,818846074.04000008]
["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,{"$f":"+X77-X65","v":1633},{"$f":"+Y77-Y65","v":1611.5833333334886},100635604.99100001,69560387.165783703,3165149.1485476941,12733357.735668659,85458894.049999952]
["FIRM",null,"Total Dth","sales",null,null,null,21617.73,22363,21620.550000000003,19003.59,16308.970000000001,19138.07,21773.68,19285.93,20544.060000000001,21396.199999999997,20352.870000000003,24231.199999999997,247635.84999999998,{"$f":"U60/T67","v":7.6416318558076313},"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1111468},{"$f":"+Y16+Y44","v":1098708.0000000002},110027293.103,350830503.59578371,82817570.258547679,403918491.57566857,837566565.43000007]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":24},{"$f":"+Y54+Y20","v":23.333333333333336},338489.53500000003,258795.02999999997,34062.080000000009,1323115.3400000001,1615972.4500000002]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1116},{"$f":"+Y59+Y34","v":1084.75},97116172.5,35950924.200000003,858248.48,0,36809172.68]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1084613},1071893.2500000002,203240696.84200001,402396377.53907597,83709675.588547677,389393263.43237638,875499316.56000006]
["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,{"$f":"+X61","v":27995},{"$f":"+Y61","v":27922.833333333332},4241258.2960000001,12957102.816707799,205.22999999999996,15848343.483292202,28805651.530000001]
["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,{"$f":"SUM(X74:X76)","v":1112608},1099816.0833333335,207481955.13800001,415353480.35578376,83709880.818547681,405241606.91566861,904304968.09000003]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"+X77-T440","v":0},{"$f":"+Y77-T508","v":0},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":7.8667653724551201E-8},{"$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,25976.760000000002,25315.47,14487.439999999999,12713,8625.74,13080.24,12075.53,11766.03,13446.26,16315.55,23052.57,29751.64,206606.22999999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3577.9,3189.89,2247,1680.15,1158.24,1795.98,1708.19,1555.46,2071.4899999999998,2791.76,4687.3,7393.49,33856.850000000006]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,71679.62,63906.96,45016.61,33660.54,23204.22,35203.269999999997,33453.29,30462.39,40568.879999999997,54675.62,99469.759999999995,159400.03000000003,690701.19000000006]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,101234.28,92412.32,61751.05,48053.69,32988.199999999997,50079.49,47237.01,43783.880000000005,56086.63,73782.929999999993,127209.62999999999,196545.16000000003,931164.27]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,20,20,19,20,19,20,19,19,18,19,20,20,19.416666666666668]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,19980.63,17813.25,12548.19,9383.48,6467.37,10034.94,9543.65,8690.82,11574.3,15598.18,26117.759999999998,41174.396999999997,188926.967]
["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_TBF","Distribution Non-Gas Rev","trans",null,null,null,577822.38,606691.05000000005,650476.99,29433.74,184108.04,207085.85,293695.86,662714.17000000004,778607.74,698573.26,550977.80000000005,642938.4800000001,5883125.3600000003]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,6042.35,3525.07,5668.8,8986.39,3001.49,398.02000000000044,17502.080000000002,18638.370000000003,20672.09,19768.030000000002,19419.5,11750.699999999999,135372.89000000001]
["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,583864.73,610216.12,656145.79,38420.130000000005,187109.53,207483.87,311197.94,681352.54,799279.83,718341.29,570397.30000000005,654689.18000000005,6018498.25]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,8,8,8,8,8,8,8]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3734459,3939647,3653273,1746791,2348401,3282896,4563519,5456769,4214075,3532275,2998066,3903810,43373981]
["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,4361.62,23880.79,2941.35,1561.33,8284.7199999999993,654.74,600.88,629.44000000000005,676.77,1072.54,2448.33,4223.97,51336.479999999996]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,414.18,425.95,379.89,246.12,264.19,100.99,55.2,52.53,53.04,82.57,99.37,313.89999999999998,2487.9299999999998]
["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,4775.8,24306.74,3321.24,1807.4499999999998,8548.91,755.73,656.08,681.97,729.81,1155.1099999999999,2547.6999999999998,4537.87,53824.409999999996]
["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,4802,4324,3145,1607,632,496,430,465,523,1008,2694,4870,24996]
["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,2445355.4099999997,2265028.69,2812377.1,2505089.0499999998,2286733.2400000002,2302387.3199999998,2219810.8199999998,2385659.09,2267966.21,2556797.75,2795373.46,3078979.24,29921557.380000003]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,78786.77,76142.960000000006,68308.52,77633.899999999994,82576,33811.709999999992,35702.590000000004,44894.18,40114.42,55236.32,63349.289999999994,63831.000000000015,720387.66]
["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,2524142.1799999997,2341171.65,2880685.62,2582722.9499999997,2369309.2400000002,2336199.0299999998,2255513.4099999997,2430553.27,2308080.63,2612034.0699999998,2858722.75,3142810.24,30641945.040000003]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1069,1067,1066,1067,1066,1064,1064,1063,1061,1061,1099,1102,1070.75]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5633890.9000000004,5173027.0999999996,4431001.3,4118586.7,3570381.9,3680941.6,3766821.8,4322174.3,3665166.9,4312435.9000000004,4903220.4000000004,5727611.7000000002,53305260.5]
["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,-425817.73,-526046.64,-498299.65,3926667.48,-460216.88,1095095.05,365059.8,68878.399999999994,-249953.62,-4306758.5199999996,1265233.46,606029.16000000015,859870.31]
[null,"DSM","Distribution Non-Gas Rev",null,null,null,null,5551122.2400000002,4375863.43,3318989.33,1716243.75,1377022.93,580663.89,571922.72,592568.93999999994,709078.2,2222054.39,2075005.41,3714905.1500000004,26805440.380000003]
[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,64273829.026550107,53514884.752103999,45426541.835211501,27285471.249693301,21042135.822477896,16597595.590697901,15579755.5305144,16006759.808899399,16620325.987278799,24301393.776538007,41539672.501446597,60208011.657663994,402396377.53907597]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,17403828.2770749,15594915.527896,10949897.849163501,2611791.2649316997,1829696.8088970999,1269250.9356771,1060278.3549788001,1087266.7370613001,1273991.5055825999,3089591.6502010003,10076439.384755701,17462727.292328,83709675.588547707]
[null,null,"Commodity Revenue",null,null,null,null,67097813.136375003,60116980.399999999,42157260.405625001,24639703.325374998,14272249.828625001,10626662.683625,8518135.7845067997,8636330.7540392987,10362597.7671386,26297824.313261002,41712502.273797698,74955202.760007992,389393263.43237633]
[null,null,"Total Utah Revenue",null,null,null,null,148775470.44,129226780.68000001,98533700.090000004,54536965.840000004,37144082.459999993,28493509.210000001,25158169.670000002,25730357.299999997,28256915.259999998,53688809.74000001,93328614.159999996,152625941.70999998,875499316.55999994]
[null,null,"# of Customers",null,null,null,null,1061044,1061837,1064716,1066986,1067622,1070706,1074140,1075076,1077166,1078174,1080639,1084613,1071893.25]
[null,null,"Sales Dth",null,null,null,null,18706410.310000002,16762132.93,11755523.23,6871056.71,3980956.83,3039365.61,2433492.7599999998,2467273.2599999998,2959920.87,7506566.8500000006,10694856.74,19358903.241999999,106536459.34199998]
[null,null,"Transportation Dth",null,null,null,null,9373151.9000000004,9116998.0999999996,8087419.2999999998,5866984.7000000002,5919414.9000000004,6964333.5999999996,8330770.7999999998,9779408.3000000007,7879764.9000000004,7845718.9000000004,7903980.4000000004,9636291.6999999993,96704237.500000015]
[null,null,"Total Utah Dth",null,null,null,null,28079562.210000001,25879131.030000001,19842942.530000001,12738041.41,9900371.7300000004,10003699.209999999,10764263.559999999,12246681.560000001,10839685.77,15352285.75,18598837.140000001,28995194.941999998,203240696.84200001,{"$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,1474937.91,1510999.26,1199873.99,895886.74,733534.53999999992,517172.28,449543.87999999995,472884.93,599758.19999999995,948030.88,1360641.71,1769090.7500000002,11932355.07]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2303405.79,2418856.25,1731138.79,1214369.6399999999,677902.09,290436.07,176405.38,193989.05,411904.23,767528.17,1790211.78,2455265.29,14431412.530000001]
["FIRM",null,"Total Revenue","sales",null,null,null,3778343.7,3929855.51,2931012.7800000003,2110256.38,1411436.63,807608.35000000009,625949.26,666873.98,1011662.4299999999,1715559.05,3150853.49,4224356.04,26363767.600000001]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27815,27826,27915,27894,27879,27899,27885,27884,27887,27946,27959,27887.083333333332]
[null,null,"Total Dth","sales",null,null,null,548649.73,576287.21,412415.16,289321.2,161508.49,84068.14,49186.31,54112.04,114899.33,214099.57,417386.22,563846.49600000004,3485779.8959999997]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,16710.09,20855.77,18695.95,13129.36,9354.69,12134.5,10934.02,11068.29,15787.41,13069.24,30239.68,27055.990000000005,199034.99]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,81131.740000000005,105350.23,88856.98,59861.41,40613.980000000003,42005.93,38008.85,36319.360000000001,40444.410000000003,30229.1,105787.77,99974.35000000002,768584.10999999987]
["FIRM",null,"Total Revenue","sales",null,null,null,97841.83,126206,107552.93,72990.77,49968.670000000006,54140.43,48942.869999999995,47387.65,56231.820000000007,43298.34,136027.45000000001,127030.34000000003,967619.10000000009]
["FIRM",null,"# of Customers","sales",null,null,null,25,26,26,26,26,26,26,26,26,25,26,26,25.833333333333332]
["FIRM",null,"Total Dth","sales",null,null,null,19329.46,25099.46,21169.98,14261.85,9676.18,11636.04,10602.46,10131.18,11281.85,8432.31,25334.5,22952.941999999995,189908.212]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1475.5413051,4709.5751898999997,3146.9259558000003,1677.0456366000001,1626.7567621999999,1886.8951821999999,2542.5336525000002,2717.0075360000001,3244.7199386999996,3330.7096033999997,1961.7274376000003,2352.6985077999998,30672.1367078]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,935.11869489999992,2991.4648101000002,1997.1640441999998,1066.7043633999999,1034.1332378,1109.6848178,1191.0863474999999,1256.1524639999998,1453.4300613,1262.8203965999999,869.84256239999991,765.09149219999995,15932.693292199996]
["FIRM",null,"Total Revenue","sales",null,null,null,2410.66,7701.04,5144.09,2743.75,2660.89,2996.58,3733.62,3973.16,4698.1499999999996,4593.53,2831.57,3117.79,46604.83]
["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,222.79,712.71,475.82,254.14,246.38,264.38,332.25,350.4,405.43,352.26,242.64,213.42,4072.6200000000003]
["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,6108.41,5363.77,7205.61,4102.22,2758.88,2699,3147.19,3030.18,2509.6999999999998,4796.7700000000004,4738.09,5728.9800000000005,52188.799999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,167.97,-91.67,66.400000000000006,-240.32,-98.74,-258.82,120.55,-125.29,-161.04,475.17,130.44,220.57999999999998,205.22999999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,88389.14,75156.399999999994,108371.33,52446.16,27964.17,24054.98,29898.48,28321.21,18355.36,49104.36,55277.68,75074.880000000005,632414.15]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,94665.52,80428.5,115643.34,56308.060000000005,30624.309999999998,26495.16,33166.22,31226.1,20704.02,54376.3,60146.21,81024.44,684808.18]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,3,4,4,4,4,4,4,4,3.9166666666666665]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,20228.740000000002,17146.27,24770.13,11925,6365,6117.86,7971.81,7487.97,4832.01,13166.9,12951.12,16599.758000000002,149562.568]
["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,7292.12,7074.09,6675.69,6069.77,5508.4,5010.5200000000004,3948.23,3988.4,4525.59,6299.84,6788.11,7367.06,70547.819999999992]
["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,7292.12,7074.09,6675.69,6069.77,5508.4,5010.5200000000004,3948.23,3988.4,4525.59,6299.84,6788.11,7367.06,70547.819999999992]
["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,23850,21419,19444,16244,12751,9653,3043,3293,5483,15305,18008,21213,169706]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,3228.02,2045.78,2055.23,1895.51,2214.5700000000002,2304.4299999999998,765.4,2012.93,1396.28,1425.44,1794.5,3219.0699999999997,24357.159999999996]
["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,3228.02,2045.78,2055.23,1895.51,2214.5700000000002,2304.4299999999998,765.4,2012.93,1396.28,1425.44,1794.5,3219.0699999999997,24357.159999999996]
["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,36581,17197,20066,20325,6022,30542,6963,26651,15021,13087,15546,34228,242229]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,134141.82999999999,-23283.03,99475.16,171714.59,84436.89,86806.44,142900.79999999999,20510.59,-43972.2,-54500.68,-54497.23,-45918.090000000026,517815.06999999989]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,24646.95,25029.43,18373.88,11580.74,8143.76,3146.75,1915.13,2401.39,4230.22,10338.24,8777.17,11548.11,130131.77000000002]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1658020.7313051,1543674.7751898998,1346771.5159558,1098090.6956366,839855.51676219993,623845.86518219998,610983.55365249992,512612.38753599999,581558.04993869993,925065.15960339992,1351861.1474376,1769858.4385078002,12862197.836707801]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,167.97,-91.67,66.400000000000006,-240.32,-98.74,-258.82,120.55,-125.29,-161.04,475.17,130.44,220.57999999999998,205.22999999999996]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10520.14,9119.8700000000008,8730.92,7965.2800000000007,7722.9699999999993,7314.9500000000007,4713.63,6001.33,5921.87,7725.2800000000007,8582.61,10586.130000000001,94904.98000000001]
[null,null,"Commodity Revenue",null,null,null,null,2473861.7886949005,2602354.3448100998,1930364.2640442001,1327743.9143633996,747514.37323779997,357606.66481779999,245503.79634750003,259885.77246399998,472157.43006129999,848124.45039659995,1952147.0725624,2631079.6114921998,15848343.4832922]
[null,null,"Total Wyoming Revenue",null,null,null,null,4142570.6300000004,4155057.32,3285933.0999999996,2433559.5699999994,1594994.1199999999,988508.65999999992,861321.53,778374.2,1059476.3099999998,1781390.06,3312721.27,4411744.76,28805651.529999994]
[null,null,"# of Customers",null,null,null,null,27891,27851,27862,27951,27929,27915,27935,27921,27920,27922,27982,27995,27922.833333333332]
[null,null,"Sales Dth",null,null,null,null,588430.72,619245.64999999991,458831.08999999997,315762.19,177796.05,102086.42,68092.83,72081.59,131418.62,236051.04,455914.48,603612.61600000015,3829323.2960000001]
[null,null,"Transportation Dth",null,null,null,null,60431,38616,39510,36569,18773,40195,10006,29944,20504,28392,33554,55441,411935]
[null,null,"Total Wyoming Dth",null,null,null,null,648861.72,657861.64999999991,498341.08999999997,352331.19,196569.05,142281.41999999998,78098.83,102025.59,151922.62,264443.04000000004,489468.48,659053.61600000015,4241258.2960000001,{"$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,65931849.757855207,55058559.527293898,46773313.351167299,28383561.945329901,21881991.339240097,17221441.455880102,16190739.084166901,16519372.196435399,17201884.037217498,25226458.936141405,42891533.6488842,61977870.096171796,415258575.37578368]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,17403996.247074898,15594823.857896,10949964.249163501,2611550.9449316999,1829598.0688970999,1268992.1156770999,1060398.9049788001,1087141.4470613,1273830.4655825999,3090066.8202010002,10076569.8247557,17462947.872327998,83709880.818547696]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,10520.14,9119.8700000000008,8730.92,7965.2800000000007,7722.9699999999993,7314.9500000000007,4713.63,6001.33,5921.87,7725.2800000000007,8582.61,10586.130000000001,94904.98000000001]
[null,null,"Commodity Revenue",null,null,null,null,69571674.925069898,62719334.744810097,44087624.669669203,25967447.239738397,15019764.201862801,10984269.3484428,8763639.5808543004,8896216.5265032984,10834755.1971999,27145948.763657603,43664649.346360095,77586282.371500194,405241606.91566861]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,152918041.06999999,133381838,101819633.19,56970525.409999996,38739076.579999998,29482017.870000001,26019491.199999999,26508731.499999996,29316391.57,55470199.800000012,96641335.429999992,157037686.46999997,904304968.08999991,{"$f":"+T367","v":904304968.08999991}]
[null,null,"# of Customers",null,null,null,null,1088935,1089688,1092578,1094937,1095551,1098621,1102075,1102997,1105086,1106096,1108621,1112608,1099816.0833333333]
[null,null,"Sales Dth",null,null,null,null,19294841.030000001,17381378.579999998,12214354.32,7186818.9000000004,4158752.88,3141452.03,2501585.59,2539354.8499999996,3091339.49,7742617.8900000006,11150771.220000001,19962515.857999999,110365782.63799998]
[null,null,"Transportation Dth",null,null,null,null,9433582.9000000004,9155614.0999999996,8126929.2999999998,5903553.7000000002,5938187.9000000004,7004528.5999999996,8340776.7999999998,9809352.3000000007,7900268.9000000004,7874110.9000000004,7937534.4000000004,9691732.6999999993,97116172.500000015]
[null,null,"SystemTotal Dth",null,null,null,null,28728423.93,26536992.68,20341283.620000001,13090372.6,10096940.780000001,10145980.629999999,10842362.389999999,12348707.15,10991608.389999999,15616728.789999999,19088305.620000001,29654248.557999998,207481955.13799998]
[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$21","v":1083016}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":465}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1083482}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":20}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":20}]
[]
[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$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1102}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1111}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1084613}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27959}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":26}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$262","v":1}]
[null,null,"TOTAL WYOMING FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T404:T406)","v":27986}]
[]
[null,null,"CET"]
[null,null,"DSM"]
[null,null,"TOTAL CET AND DSM"]
[]
[]
[null,"INTERRUPTIBLE"]
[null,null,"I4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$289","v":0}]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$280","v":4}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":4}]
[]
[null,"TRANSPORTATION"]
[null,null,"IC+IC1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$316","v":2}]
[null,null,"IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$307","v":3}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":27995}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1112588}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1110975}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1633}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1111468}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":24}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1116}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1084613}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":27995}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1112608}]
[]
[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$21","v":1070317.4166666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":475.66666666666669}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1070794.0833333335}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":19.416666666666668}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":19.416666666666668}]
[]
[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$129","v":8}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1070.75}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1079.75}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1071893.2500000002}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27887.083333333332}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":25.833333333333332}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27913.916666666664}]
[]
[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$280","v":3.9166666666666665}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":3.9166666666666665}]
[]
[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,{"$f":"+T490+T485+T475+T479","v":27922.833333333332}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1099796.6666666667}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1098204.5}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1611.5833333334886}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1098708.0000000002}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23.333333333333336}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1084.75}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1071893.2500000002}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27922.833333333332}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1099816.0833333335}]

{"sheet":"YE Projected Rev 2019","index":31,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"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,"2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","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$21","v":1053238},{"$f":"+$T$21","v":1053238},{"$f":"+$T$22","v":110699952},{"$f":"+$T$15","v":322085028.10662007},{"$f":"+$T$17","v":114270907.45},{"$f":"+$T$19","v":346360223.80999994},{"$f":"SUM(AA13:AC13)","v":782716159.36662006}]
["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$48","v":459},{"$f":"+$T$48","v":459},{"$f":"+$T$49","v":2946753},{"$f":"+$T$42","v":2629657.4229588564},{"$f":"+$T$44","v":2575605.8499999996},{"$f":"+$T$46","v":9219859.7100000009},{"$f":"SUM(AA14:AC14)","v":14425122.982958857}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,51602540.276770428,44878261.838092089,37096936.30289343,21407644.622677438,16144027.637382628,12754133.589296438,11820332.204117982,11637890.850645186,12199980.697466575,18097877.39114124,34679869.888167858,49765532.807968803,{"$f":"SUM(H15:S15)","v":322085028.10662007},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1912502.2987505649},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3009789.0287505654}]
["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",{"$f":"SUM(X13:X15)","v":1053698},1053698,{"$f":"SUM(Z13:Z15)","v":113920917},{"$f":"SUM(AA13:AA15)","v":326627187.8283295},117085840.03999999,356438043.50999993,800151071.37832952]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24185369.240000002,20373209.23,16014762.170000002,4913705.29,2983089.2600000002,1746322.9100000001,1406229.54,1285458.92,1481805.65,3547115.3400000003,14105642.739999998,22228197.159999996,{"$f":"SUM(H17:S17)","v":114270907.45}]
["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,62565455.380000003,52703727.629999995,41428802.609999999,27073272.719999999,16436066.92,9621797.3200000003,7747968.9299999997,7082553.3900000006,8164374.1900000004,19543707.939999998,36490076.009999998,57502420.769999996,{"$f":"SUM(H19:S19)","v":346360223.80999994},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":136651.7773644508},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":569690.9673644508}]
["FIRM",null,"Total Revenue","sales",null,null,null,138353364.89677042,117955198.69809209,94540501.082893431,53394622.632677436,35563183.817382626,24122253.819296438,20974530.674117982,20005903.160645187,21846160.537466574,41188700.671141237,85275588.638167858,129496150.73796879,{"$f":"SUM(H20:S20)","v":782716159.36662006},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},136651.7773644508,23442.249999999996,409596.94,569690.9673644508]
["FIRM",null,"# of Customers","sales",null,null,null,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,{"$f":"AVERAGE(H21:S21)","v":1053238}]
["FIRM",null,"Total Dth","sales",null,null,null,19996502,16844602,13241031,8652870,5253120,3075216,2476323,2263650,2609410,6246351,11662568,18378309,{"$f":"SUM(H22:S22)","v":110699952},null,null,"CET",null,null,null,{"$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$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1342954.8833353769},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1342954.8833353769}]
["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$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":21619},{"$f":"+$T$141","v":27246.723523432607},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27246.723523432607]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1095},{"$f":"+$T$166","v":54715480},{"$f":"+$T$159","v":26235575.656782448},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},26235575.656782448]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1103},1103,92243283,30230249.263641257,0,0,30230249.263641257]
["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",{"$f":"+X34+X24+X16+X20","v":1054819},1054819,206295111,356994088.86933517,{"$f":"+AB34+AB24+AB16+AB20","v":117109282.28999999},356847640.44999993,830951011.60933518]
["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$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,350300.70271920535,328697.94806579972,292897.57976332476,163700.63886749363,152505.2850887455,155674.51002920236,141894.71694307774,141779.65489688772,146885.90120200993,156298.19116743832,284340.19625752774,314682.09795814322,{"$f":"SUM(H42:S42)","v":2629657.4229588564},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["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$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,{"$f":"SUM(H44:S44)","v":2575605.8499999996},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.8099999999,862146.34999999986,858964.34,728079.55,709973.06,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,{"$f":"SUM(H46:S46)","v":9219859.7100000009},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1879119.1827192053,1727920.2180657997,1479639.0697633247,1178564.0388674936,1012728.7550887456,994505.22002920241,805506.01694307779,749848.18489688775,812955.50120200997,931272.28116743837,1303202.236257528,1549862.2779581433,{"$f":"SUM(H47:S47)","v":14425122.982958857},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,459,459,459,459,459,459,{"$f":"AVERAGE(H48:S48)","v":459},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,179515,164490,180180,209640,236570,286797,{"$f":"SUM(H49:S49)","v":2946753}]
["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$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["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",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["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$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,137049.21279217716,155427.12506807002,146605.46585957042,143687.35565758543,157469.12543942916,163298.55760992586,153708.61497467547,188271.23618651662,168575.97228307943,175099.76186071913,169443.38474451762,153866.48627429831,{"$f":"SUM(H60:S60)","v":1912502.2987505649},{"$f":"T67*'Booked DEC 2020 Rev'!U67","v":2095427.1544447222}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,{"$f":"SUM(H62:S62)","v":239326.74000000005}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,{"$f":"SUM(H64:S64)","v":857959.99000000011},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1082735.75,210755161,368764475.10429078,117112857.78999999,373922513.62999994,859799846.5242908]
["FIRM",null,"Total Revenue","sales",null,null,null,218425.74279217716,247716.03506806999,233656.27585957042,229005.46565758545,250970.51543942915,260261.32760992588,244977.11497467547,291628.55618651659,261120.97228307943,271226.19186071912,262464.57474451762,238336.2562742983,{"$f":"SUM(H65:S65)","v":3009789.0287505644},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1081137.75,114252807,333633895.63662004,114270907.45,362373829.49999994,810278632.58662009]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1616,96633265,36395453.835035145,2865392.5899999887,11958281.069999993,51219127.495035052]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,{"$f":"SUM(H67:S67)","v":274212},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1081622.75,117650447,338363968.11832952,117085840.03999999,373247967.58999991,828697775.74832952]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,191993.8473644508,50459.999999999985,1084142.98,1326596.8273644508]
["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,{"$f":"+X59+X34","v":1108},1108,92955056,30345164.915961258,0,0,30345164.915961258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1054819},206295111,356994088.86933517,117109282.28999999,356847640.44999993,830951011.60933518]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["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,{"$f":"SUM(X74:X76)","v":1082835},1082753.75,210886072,370029349.47165519,117136300.03999999,374332110.56999993,861497760.08165514]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-3.226159606128931E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,11847.640781286782,9900.7446420722772,10474.019620429284,9438.0678504637399,8198.0104574071665,8324.6396614410751,9432.8257419015827,11258.14030213321,12268.592884425438,12779.767917687594,14619.45244282732,18109.875062375329,{"$f":"SUM(H96:S96)","v":136651.7773644508}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,68379.48078128678,50041.99464207227,55391.859620429284,45755.38785046374,35633.650457407166,36220.079661441079,30596.705741901584,34635.000302133209,38731.71288442544,40804.207917687592,53761.722442827318,79739.165062375323,{"$f":"SUM(H101:S101)","v":569690.9673644508}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H114:S114)","v":2624472}]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H119:S119)","v":2624472}]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H120:S120)","v":1}]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,{"$f":"SUM(H121:S121)","v":35300329}]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H123:S123)","v":1342954.8833353769}]
["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,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H128:S128)","v":1342954.8833353769}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H141:S141)","v":27246.723523432607}]
["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,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H146:S146)","v":27246.723523432607}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H159:S159)","v":26235575.656782448}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H164:S164)","v":26235575.656782448}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,{"$f":"AVERAGE(H165:S165)","v":1095}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3848687,3935895,3764172,4424820,5051675,5702200,{"$f":"SUM(H166:S166)","v":54715480}]
["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,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,54816150.936019465,47965273.765723579,40097282.371922173,24163296.097216193,18837642.294944357,15444458.874190163,14565210.26368051,14480221.498199901,14910789.151219904,20943322.096254393,37772954.879711792,52997486.640252784,{"$f":"SUM(H199:S199)","v":356994088.86933517}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24624337.750000004,20778223.640000001,16360775.360000001,5090178.9000000004,3137111.7700000005,1897838.9900000002,1529222.78,1402676.3699999999,1605741.7999999998,3688646.6100000003,14406727.409999998,22587800.909999996,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117109282.29000001}]
[null,null,"Commodity Revenue",null,null,null,null,63793213.719999999,53830365.649999999,42401499.560000002,28033297.939999998,17263204.91,10433970.16,8401019.3699999992,7700138.6500000004,8825515.7599999998,20301301.629999999,37340016.839999996,58524096.259999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":356847640.44999993}]
[null,null,"Total Utah Revenue",null,null,null,null,143233702.40601945,122573863.05572358,98859557.291922182,57286772.937216192,39237958.974944353,27776268.024190161,24495452.413680509,23583036.518199898,25342046.711219907,44933270.336254388,89519699.129711777,134109383.81025279,{"$f":"SUM(T199:T201)","v":830951011.60933518}]
[null,null,"# of Customers",null,null,null,null,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,{"$f":"AVERAGE(H203:S203)","v":1054819}]
[null,null,"Sales Dth",null,null,null,null,23701531,21047909,15750260,11459064,7938520,6151585,6373314,6125388,5576780,8893176,14445912,21888718,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":149352157}]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4330933,4450725,3875046,4520501,5175392,5848270,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":56942954}]
[null,null,"Total Utah Dth",null,null,null,null,29711344,26290051,20787426,15883354,12032622,10086159,10704247,10576113,9451826,13413677,19621304,27736988,{"$f":"SUM(T204:T205)","v":206295111},{"$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,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["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,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$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,56576051.346019462,49608618.815723576,41484115.971922174,25285448.207216192,19715315.214944355,16073904.574190162,15178092.17368051,14995966.658199901,15564638.521219904,21830481.726254392,38989564.859711789,54612235.750252783,{"$f":"SUM(H362:S362)","v":369914433.81933522}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24627721.250000004,20781455.310000002,16363598.680000002,5092302.1000000006,3138915.8000000003,1899460.3400000003,1531125.56,1403926.5399999998,1607009.1199999999,3690243.7500000005,14409607.579999998,22590934.009999998,{"$f":"SUM(H363:S363)","v":117136300.04000002}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66605476.289999999,56378120.259999998,44529989.789999999,29575467.039999999,18297569.199999999,11017938.5,8777338.6799999997,8051456.2700000005,9303288.7799999993,21375442.399999999,39207447.139999993,61212576.219999999,{"$f":"SUM(H365:S365)","v":374332110.56999993}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,147821891.32755947,126778799.17726356,102387891.61346218,59964170.308756188,41162191.666484356,28998437.415730163,25493963.285220511,24457980.1097399,26483908.481219903,46905513.086254388,92616817.429711789,138426196.18025279,{"$f":"SUM(H367:S367)","v":861497760.08165514},{"$f":"+T367","v":861497760.08165514}]
[null,null,"# of Customers",null,null,null,null,1082710,1082716,1082723,1082732,1082740,1082752,1082744,1082741,1082753,1082782,1082817,1082835,{"$f":"AVERAGE(H368:S368)","v":1082753.75}]
[null,null,"Sales Dth",null,null,null,null,24325473,21613166,16222497,11801217,8168009,6281147,6456806,6203333,5682781,9131490,14860229,22485197,{"$f":"SUM(H369:S369)","v":153231345}]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4358497,4464645,3924796,4569515,5236897,5904023,57654727]
[null,null,"SystemTotal Dth",null,null,null,null,30431896,26920736,21324900,16329120,12363063,10238148,10815303,10667978,9607577,13701005,20097126,28389220,210886072]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[null,null,null,null,null,null,null,4368086.4267704338,5730664.268092081,5645881.3328934237,1111909.622677438,2692324.4573826231,1050841.6392964367,581533.47411797941,244379.42064518668,-988777.8125334233,710263.63114123791,3040785.6881678477,5781146.9179687947]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28006}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[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$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27924.75}]
[]
[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,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1082734.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1081137.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1081622.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1082752.75}]

{"sheet":"YE Proj Rev 2019 with CET ","index":32,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"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,"2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","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$21","v":1053238},{"$f":"+$T$21","v":1053238},{"$f":"+$T$22","v":110699952},{"$f":"+$T$15","v":324343425.90662009},{"$f":"+$T$17","v":114270907.45},{"$f":"+$T$19","v":346360223.80999994},{"$f":"SUM(AA13:AC13)","v":784974557.16662002}]
["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$48","v":459},{"$f":"+$T$48","v":459},{"$f":"+$T$49","v":2946753},{"$f":"+$T$42","v":2629657.4229588564},{"$f":"+$T$44","v":2575605.8499999996},{"$f":"+$T$46","v":9219859.7100000009},{"$f":"SUM(AA14:AC14)","v":14425122.982958857}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,53478035.626770422,44434691.288092092,35631824.592893437,22252533.032677434,14658584.08738263,12427313.119296437,11829817.764117982,11937282.740645185,13809339.917466573,18814148.261141237,35331546.898167856,49738308.577968799,{"$f":"SUM(H15:S15)","v":324343425.90662009},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1912502.2987505649},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3009789.0287505654}]
["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",{"$f":"SUM(X13:X15)","v":1053698},1053698,{"$f":"SUM(Z13:Z15)","v":113920917},{"$f":"SUM(AA13:AA15)","v":328885585.62832952},117085840.03999999,356438043.50999993,802409469.17832947]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24185369.240000002,20373209.23,16014762.170000002,4913705.29,2983089.2600000002,1746322.9100000001,1406229.54,1285458.92,1481805.65,3547115.3400000003,14105642.739999998,22228197.159999996,{"$f":"SUM(H17:S17)","v":114270907.45}]
["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,62565455.380000003,52703727.629999995,41428802.609999999,27073272.719999999,16436066.92,9621797.3200000003,7747968.9299999997,7082553.3900000006,8164374.1900000004,19543707.939999998,36490076.009999998,57502420.769999996,{"$f":"SUM(H19:S19)","v":346360223.80999994},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":136651.7773644508},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":569690.9673644508}]
["FIRM",null,"Total Revenue","sales",null,null,null,140228860.24677041,117511628.14809209,93075389.372893438,54239511.042677432,34077740.267382629,23795433.349296436,20984016.234117981,20305295.050645187,23455519.757466573,41904971.541141234,85927265.648167849,129468926.5079688,{"$f":"SUM(H20:S20)","v":784974557.16662002},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},136651.7773644508,23442.249999999996,409596.94,569690.9673644508]
["FIRM",null,"# of Customers","sales",null,null,null,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,1053238,{"$f":"AVERAGE(H21:S21)","v":1053238}]
["FIRM",null,"Total Dth","sales",null,null,null,19996502,16844602,13241031,8652870,5253120,3075216,2476323,2263650,2609410,6246351,11662568,18378309,{"$f":"SUM(H22:S22)","v":110699952},null,null,"CET",null,null,null,{"$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$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1342954.8833353769},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1342954.8833353769}]
["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$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":21619},{"$f":"+$T$141","v":27246.723523432607},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27246.723523432607]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1095},{"$f":"+$T$166","v":54715480},{"$f":"+$T$159","v":26235575.656782448},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},26235575.656782448]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1103},1103,92243283,30230249.263641257,0,0,30230249.263641257]
["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",{"$f":"+X34+X24+X16+X20","v":1054819},1054819,206295111,359252486.66933519,{"$f":"+AB34+AB24+AB16+AB20","v":117109282.28999999},356847640.44999993,833209409.40933514]
["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$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,350300.70271920535,328697.94806579972,292897.57976332476,163700.63886749363,152505.2850887455,155674.51002920236,141894.71694307774,141779.65489688772,146885.90120200993,156298.19116743832,284340.19625752774,314682.09795814322,{"$f":"SUM(H42:S42)","v":2629657.4229588564},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["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$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,{"$f":"SUM(H44:S44)","v":2575605.8499999996},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.8099999999,862146.34999999986,858964.34,728079.55,709973.06,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,{"$f":"SUM(H46:S46)","v":9219859.7100000009},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1879119.1827192053,1727920.2180657997,1479639.0697633247,1178564.0388674936,1012728.7550887456,994505.22002920241,805506.01694307779,749848.18489688775,812955.50120200997,931272.28116743837,1303202.236257528,1549862.2779581433,{"$f":"SUM(H47:S47)","v":14425122.982958857},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,459,459,459,459,459,459,459,459,459,459,459,459,{"$f":"AVERAGE(H48:S48)","v":459},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,179515,164490,180180,209640,236570,286797,{"$f":"SUM(H49:S49)","v":2946753}]
["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$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["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",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["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$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,137049.21279217716,155427.12506807002,146605.46585957042,143687.35565758543,157469.12543942916,163298.55760992586,153708.61497467547,188271.23618651662,168575.97228307943,175099.76186071913,169443.38474451762,153866.48627429831,{"$f":"SUM(H60:S60)","v":1912502.2987505649},{"$f":"T67*'Booked DEC 2020 Rev'!U67","v":2095427.1544447222}]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,{"$f":"SUM(H62:S62)","v":239326.74000000005}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,{"$f":"SUM(H64:S64)","v":857959.99000000011},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1082735.75,210755161,371022872.9042908,117112857.78999999,373922513.62999994,862058244.32429075]
["FIRM",null,"Total Revenue","sales",null,null,null,218425.74279217716,247716.03506806999,233656.27585957042,229005.46565758545,250970.51543942915,260261.32760992588,244977.11497467547,291628.55618651659,261120.97228307943,271226.19186071912,262464.57474451762,238336.2562742983,{"$f":"SUM(H65:S65)","v":3009789.0287505644},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1081137.75,114252807,335892293.43662006,114270907.45,362373829.49999994,812537030.38662004]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H66:S66)","v":1},null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1616,96633265,36395453.835035145,2865392.5899999887,11958281.069999993,51219127.495035052]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,{"$f":"SUM(H67:S67)","v":274212},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1081622.75,117650447,340622365.91832954,117085840.03999999,373247967.58999991,830956173.54832947]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,191993.8473644508,50459.999999999985,1084142.98,1326596.8273644508]
["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,{"$f":"+X59+X34","v":1108},1108,92955056,30345164.915961258,0,0,30345164.915961258]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1054819},206295111,359252486.66933519,117109282.28999999,356847640.44999993,833209409.40933514]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["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,{"$f":"SUM(X74:X76)","v":1082835},1082753.75,210886072,372287747.2716552,117136300.03999999,374332110.56999993,863756157.8816551]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-3.226159606128931E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,11847.640781286782,9900.7446420722772,10474.019620429284,9438.0678504637399,8198.0104574071665,8324.6396614410751,9432.8257419015827,11258.14030213321,12268.592884425438,12779.767917687594,14619.45244282732,18109.875062375329,{"$f":"SUM(H96:S96)","v":136651.7773644508}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,68379.48078128678,50041.99464207227,55391.859620429284,45755.38785046374,35633.650457407166,36220.079661441079,30596.705741901584,34635.000302133209,38731.71288442544,40804.207917687592,53761.722442827318,79739.165062375323,{"$f":"SUM(H101:S101)","v":569690.9673644508}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION","FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H114:S114)","v":2624472}]
["TRANSPORTATION",null,null,"sales"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H116:S116)","v":0}]
["TRANSPORTATION",null,null,"sales"]
["TRANSPORTATION",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H118:S118)","v":0}]
["TRANSPORTATION",null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,{"$f":"SUM(H119:S119)","v":2624472}]
["TRANSPORTATION",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H120:S120)","v":1}]
["TRANSPORTATION",null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,{"$f":"SUM(H121:S121)","v":35300329}]
["TRANSPORTATION"]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H123:S123)","v":1342954.8833353769}]
["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,103814.58016989719,101387.14318851203,95999.907740701252,91732.260931622601,85895.481058451653,112384.40691349209,172651.019216758,185186.0756041345,96774.644459359071,92330.229942385849,99590.088712988159,105209.04539707437,{"$f":"SUM(H128:S128)","v":1342954.8833353769}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H141:S141)","v":27246.723523432607}]
["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,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3596.692838662108,3707.2475542642101,3153.6765118762291,1810.6825093277348,1412.6921729639505,1129.3692057878147,1121.9824293338311,1114.616186049667,1151.4679356403074,1718.1444031623982,2991.5275601151584,4338.6242162491999,{"$f":"SUM(H146:S146)","v":27246.723523432607}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H159:S159)","v":26235575.656782448}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2388295.8299478129,2269185.719112772,2232509.4195328448,2126576.4687222615,2069428.0633447308,2030807.8014738762,2047362.9002567835,2096014.9243789937,2066445.8749888148,2188512.6098217601,2303394.341825963,2417041.7033758387,{"$f":"SUM(H164:S164)","v":26235575.656782448}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,{"$f":"AVERAGE(H165:S165)","v":1095}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3848687,3935895,3764172,4424820,5051675,5702200,{"$f":"SUM(H166:S166)","v":54715480}]
["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,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,56691646.286019459,47521703.215723582,38632170.661922179,25008184.507216189,17352198.74494436,15117638.404190162,14574695.823680511,14779613.388199899,16520148.371219903,21659592.966254391,38424631.88971179,52970262.41025278,{"$f":"SUM(H199:S199)","v":359252486.66933525}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24624337.750000004,20778223.640000001,16360775.360000001,5090178.9000000004,3137111.7700000005,1897838.9900000002,1529222.78,1402676.3699999999,1605741.7999999998,3688646.6100000003,14406727.409999998,22587800.909999996,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117109282.29000001}]
[null,null,"Commodity Revenue",null,null,null,null,63793213.719999999,53830365.649999999,42401499.560000002,28033297.939999998,17263204.91,10433970.16,8401019.3699999992,7700138.6500000004,8825515.7599999998,20301301.629999999,37340016.839999996,58524096.259999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":356847640.44999993}]
[null,null,"Total Utah Revenue",null,null,null,null,145109197.75601947,122130292.5057236,97394445.581922174,58131661.347216189,37752515.424944356,27449447.554190163,24504937.973680511,23882428.408199899,26951405.931219906,45649541.206254393,90171376.139711782,134082159.58025277,{"$f":"SUM(T199:T201)","v":833209409.40933514}]
[null,null,"# of Customers",null,null,null,null,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,1054819,{"$f":"AVERAGE(H203:S203)","v":1054819}]
[null,null,"Sales Dth",null,null,null,null,23701531,21047909,15750260,11459064,7938520,6151585,6373314,6125388,5576780,8893176,14445912,21888718,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":149352157}]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4330933,4450725,3875046,4520501,5175392,5848270,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":56942954}]
[null,null,"Total Utah Dth",null,null,null,null,29711344,26290051,20787426,15883354,12032622,10086159,10704247,10576113,9451826,13413677,19621304,27736988,{"$f":"SUM(T204:T205)","v":206295111},{"$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,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["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,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$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,58451546.696019456,49165048.265723579,40019004.261922181,26130336.617216188,18229871.664944358,15747084.104190161,15187577.733680511,15295358.548199899,17173997.741219904,22546752.59625439,39641241.869711787,54585011.520252779,{"$f":"SUM(H362:S362)","v":372172831.61933523}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24627721.250000004,20781455.310000002,16363598.680000002,5092302.1000000006,3138915.8000000003,1899460.3400000003,1531125.56,1403926.5399999998,1607009.1199999999,3690243.7500000005,14409607.579999998,22590934.009999998,{"$f":"SUM(H363:S363)","v":117136300.04000002}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66605476.289999999,56378120.259999998,44529989.789999999,29575467.039999999,18297569.199999999,11017938.5,8777338.6799999997,8051456.2700000005,9303288.7799999993,21375442.399999999,39207447.139999993,61212576.219999999,{"$f":"SUM(H365:S365)","v":374332110.56999993}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,149697386.67755947,126335228.62726358,100922779.90346217,60809058.718756184,39676748.116484359,28671616.945730165,25503448.845220514,24757371.9997399,28093267.701219901,47621783.956254393,93268494.439711779,138398971.95025277,{"$f":"SUM(H367:S367)","v":863756157.88165522},{"$f":"+T367","v":863756157.88165522}]
[null,null,"# of Customers",null,null,null,null,1082710,1082716,1082723,1082732,1082740,1082752,1082744,1082741,1082753,1082782,1082817,1082835,{"$f":"AVERAGE(H368:S368)","v":1082753.75}]
[null,null,"Sales Dth",null,null,null,null,24325473,21613166,16222497,11801217,8168009,6281147,6456806,6203333,5682781,9131490,14860229,22485197,{"$f":"SUM(H369:S369)","v":153231345}]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4358497,4464645,3924796,4569515,5236897,5904023,57654727]
[null,null,"SystemTotal Dth",null,null,null,null,30431896,26920736,21324900,16329120,12363063,10238148,10815303,10667978,9607577,13701005,20097126,28389220,210886072]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[null,null,null,null,null,null,null,6243581.7767704278,5287093.7180920839,4180769.6228934303,1956798.0326774344,1206880.9073826261,724021.16929643601,591019.03411797993,543771.31064518541,620581.4074665755,1426534.5011412352,3692462.6981678456,5753922.6879687905]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28006}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[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$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27924.75}]
[]
[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,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1082734.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1081137.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1081622.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1082752.75}]

{"sheet":"AVG Projected Rev 2019 adj HDD","index":33,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"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,"2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","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$21","v":1053238},{"$f":"+$T$21","v":1040951},{"$f":"+$T$22","v":106882939},{"$f":"+$T$15","v":314410100.42022496},{"$f":"+$T$17","v":110376207.02000001},{"$f":"+$T$19","v":334417477.20999998},{"$f":"SUM(AA13:AC13)","v":759203784.65022492}]
["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$48","v":459},{"$f":"+$T$48","v":475.5},{"$f":"+$T$49","v":3179506},{"$f":"+$T$42","v":2820637.6572033581},{"$f":"+$T$44","v":2788994.8099999996},{"$f":"+$T$46","v":9948101.9800000004},{"$f":"SUM(AA14:AC14)","v":15557734.447203359}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,50501718.77810733,43129522.061270356,35568229.02314727,21080977.032263823,15850094.37516427,12409846.78868068,11451284.367765578,11506479.134486433,11978594.102092255,17555498.513708122,33834031.784662254,49543824.458876587,314410100.42022496,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1933315.1299259942},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3030601.8599259946}]
["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",{"$f":"SUM(X13:X15)","v":1053698},1041427.5,{"$f":"SUM(Z13:Z15)","v":110336657},{"$f":"SUM(AA13:AA15)","v":319164053.20735431},113404528.57000001,345223539.18000001,777792120.95735431]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23528723.199999999,19368153.109999999,15149451.799999999,4808423.33,2897707.16,1648223.37,1306687.0399999998,1268833.3900000001,1430544.03,3364375.91,13607939.309999999,21997145.369999997,110376207.02000001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60866768.950000003,50103734.530000001,39190319.629999995,26493195.75,15965633.189999999,9081293.6699999999,7199514.9400000004,6990950.9299999997,7881935.6100000003,18536859.920000002,35202560.329999998,56904709.759999998,334417477.20999998,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":19},{"$f":"+$T$103","v":132605},{"$f":"+$T$96","v":161100.25269895361},{"$f":"+$T$98","v":23745.579999999998},{"$f":"+$T$100","v":414897.18},{"$f":"SUM(AA19:AC19)","v":599743.01269895362}]
["FIRM",null,"Total Revenue","sales",null,null,null,134897210.92810732,112601409.70127036,89908000.453147262,52382596.112263821,34713434.725164272,23139363.828680679,19957486.347765576,19766263.454486433,21291073.742092256,39456734.343708128,82644531.424662247,128445679.58887658,759203784.65022492,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},19,{"$f":"SUM(Z19:Z19)","v":132605},161100.25269895361,23745.579999999998,414897.18,599743.01269895362]
["FIRM",null,"# of Customers","sales",null,null,null,1034257,1035955,1038715,1039006,1039771,1040088,1037982,1039616,1040531,1043993,1048260,1053238,1040951]
["FIRM",null,"Total Dth","sales",null,null,null,19453586,16013620,12525591,8467472,5102765,2902466,2301032,2234373,2519140,5924553,11251066,18187275,106882939,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$129","v":6},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":4104155},{"$f":"+$T$123","v":1898249.7177823074},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1898249.7177823074}]
["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$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":21619},{"$f":"+$T$141","v":27375.625592154567},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27375.625592154567]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1021.5},{"$f":"+$T$166","v":52165668},{"$f":"+$T$159","v":25265457.724524114},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},25265457.724524114]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1103},1030.5,91591771,29815555.067898575,0,0,29815555.067898575]
["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",{"$f":"+X34+X24+X16+X20","v":1054819},1042477,202061033,349140708.52795184,{"$f":"+AB34+AB24+AB16+AB20","v":113428274.15000001},345638436.36000001,808207419.03795195]
["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$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,397129.17594965216,372451.23026707652,331293.20412945066,182554.0319213043,170842.24684690181,174263.55455025085,142621.80047556025,142478.40833734118,147614.22552592779,157081.02069554746,285865.67189501319,316443.08660933201,2820637.6572033581,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["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$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,476639.49,436182.6,369451.83,175768.82,150781.40999999997,146932.38999999998,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,2788994.8099999996,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1265986.28,1158530.08,981288.69,968441.76,830767.42,809560.28,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,9948101.9800000004,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,2139754.9459496522,1967163.9102670765,1682033.7241294505,1326764.6119213044,1152391.0768469018,1130756.2245502509,806233.10047556018,750546.93833734118,813683.82552592782,932055.11069554754,1304727.7118950132,1551623.2666093321,15557734.447203359,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,492,492,492,492,492,492,459,459,459,459,459,459,475.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,404621,370277,313629,309523,265521,258743,179515,164490,180180,209640,236570,286797,3179506]
["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$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["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",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["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$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,138592.72546490695,157177.61855108585,148256.60565884394,145305.63042024869,159242.61687358227,165137.70299742598,155439.75376118865,190231.67053046546,170331.32356393299,176923.04394157892,171207.76804208424,155468.67012065032,1933315.1299259942,{"$f":"T67*'Booked DEC 2020 Rev'!U67","v":2095427.1544447222}]
["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",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,239326.74000000005]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,857959.99000000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1070392.75,206519389,360886646.28757286,113431546.32000001,362708009.30000001,837026201.90757287]
["FIRM",null,"Total Revenue","sales",null,null,null,219969.25546490695,249466.52855108585,235307.41565884394,230623.74042024871,252744.00687358226,262100.472997426,246708.25376118865,293588.99053046544,262876.32356393302,273049.47394157894,264228.95804208424,239938.44012065034,3030601.8599259946,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1068850.75,110435794,325958967.95022494,110376207.02000001,350431082.89999998,786766257.87022495]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1561,96216200,36217001.180046916,3079084.8799999952,12691823.580000043,51987909.640046954]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,274212,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1069352.25,114066187,330900833.49735433,113404528.57000001,362033463.25999999,806338825.32735431]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},24,282263,216442.32269895362,50763.329999999987,1089443.22,1356648.8726989536]
["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,{"$f":"+X59+X34","v":1108},1035.5,92303544,29930470.720218576,0,0,29930470.720218576]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1042477},202061033,349140708.52795184,113428274.15000001,345638436.36000001,808207419.03795195]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["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,{"$f":"SUM(X74:X76)","v":1082835},1070411.75,206651994,362175969.13027185,113455291.90000001,363122906.48000002,838754167.51027191]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-3.226159606128931E-8},{"$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,15837.704238571501,13818.347776514333,14404.537714264288,13383.650613943595,11799.473637462699,12096.838815997395,9587.216719000191,11428.675066982312,12461.641882989155,12984.206774168795,14864.882413644827,18433.077045414509,161100.25269895361]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3094.5099999999998,2206.85,2462.5699999999997,2018.6599999999999,1545.02,1601.96,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23745.579999999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,54069.14,38559.58,43027.54,35271.19,26995.46,27990.42,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,414897.18]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,73001.354238571497,54584.777776514333,59894.647714264291,50673.500613943601,40339.953637462699,41689.218815997388,30751.09671900019,34805.535066982309,38924.761882989158,41008.646774168796,54007.152413644828,80062.367045414503,599743.01269895362]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,20,20,20,20,20,20,18,18,18,18,18,18,19]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17281,12324,13752,11273,8628,8946,6398,7067,8000,8472,11833,18631,132605]
["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,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[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,"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,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,35300329]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,214580.09635516995,184623.76679055463,187067.57108826397,181792.62538221051,179417.18096457148,193021.56347229466,174071.55854647886,186676.35798681024,97534.330921104149,93053.187252760545,100373.04310768782,106038.4359144007,1898249.7177823074]
["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,214580.09635516995,184623.76679055463,187067.57108826397,181792.62538221051,179417.18096457148,193021.56347229466,174071.55854647886,186676.35798681024,97534.330921104149,93053.187252760545,100373.04310768782,106038.4359144007,1898249.7177823074]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,6,6,6,6,6,6,7]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,562817,407043,427376,406473,403759,432629,481847,514440,110439,94554,121035,141743,4104155]
["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,3617.0903399341164,3728.450126316427,3170.8484803809561,1818.0758863996357,1417.1877451967962,1131.8020419415143,1124.3612691240701,1116.9414044511914,1154.0616359601502,1724.8639506152797,3007.5187331439297,4364.4239786904964,27375.625592154567]
["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,3617.0903399341164,3728.450126316427,3170.8484803809561,1818.0758863996357,1417.1877451967962,1131.8020419415143,1124.3612691240701,1116.9414044511914,1154.0616359601502,1724.8639506152797,3007.5187331439297,4364.4239786904964,27375.625592154567]
["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,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2207215.137551812,2103922.475176991,2065139.2743495691,1964508.6554440197,1907489.8356527186,1873526.6004189195,2051247.34389783,2099933.9448163672,2070294.7001536894,2192651.2233450096,2307805.6868563304,2421722.8468608586,25265457.724524114]
["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,2207215.137551812,2103922.475176991,2065139.2743495691,1964508.6554440197,1907489.8356527186,1873526.6004189195,2051247.34389783,2099933.9448163672,2070294.7001536894,2192651.2233450096,2307805.6868563304,2421722.8468608586,25265457.724524114]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,948,948,948,948,948,948,1095,1095,1095,1095,1095,1095,1021.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5303820,4711339,4499072,3917589,3597282,3409117,3848687,3935895,3764172,4424820,5051675,5702200,52165668]
["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,53697396.708007388,46183949.949958898,38536267.064568043,23789045.70193195,18499008.916884705,15047730.850977512,14204082.402434759,14357051.132628851,14696690.38577586,20408622.059667803,36935862.355710164,52785000.999405928,349140708.52795184]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24026206.050000001,19826671.489999998,15540352.659999998,5004819.3499999996,3070426.97,1817906.05,1429680.2799999998,1386050.84,1554480.18,3505907.18,13909023.979999999,22356749.119999997,113428274.15000001]
[null,null,"Commodity Revenue",null,null,null,null,62250452.050000004,51372984.170000002,40282700.209999993,27563618.27,16896504.079999998,9994658.8100000005,7852565.3800000008,7608536.1899999995,8543077.1799999997,19294453.610000003,36052501.159999996,57926385.25,345638436.35999995]
[null,null,"Total Utah Revenue",null,null,null,null,139974054.80800739,117383605.6099589,94359319.934568033,56357483.321931943,38465939.966884702,26860295.71097751,23486328.062434759,23351638.162628852,24794247.74577586,43208982.849667802,86897387.495710164,133068135.36940593,808207419.03795171]
[null,null,"# of Customers",null,null,null,null,1035728,1037426,1040186,1040477,1041242,1041559,1039563,1041197,1042112,1045574,1049841,1054819,1042477]
[null,null,"Sales Dth",null,null,null,null,23208450,20262507,15073072,11308950,7821319,6011177,6198023,6096111,5486510,8571378,14034410,21697684,145769591]
[null,null,"Transportation Dth",null,null,null,null,5870058,5121938,4929328,4325302,4001795,3842154,4330933,4450725,3875046,4520501,5175392,5848270,56291442]
[null,null,"Total Utah Dth",null,null,null,null,29078508,25384445,20002400,15634252,11823114,9853331,10528956,10546836,9361556,13091879,19209802,27545954,202061033,{"$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,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[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,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["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,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["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,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["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,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["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,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["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,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[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,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$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,55457297.118007384,47827294.999958895,39923100.664568044,24911197.811931949,19376681.836884707,15677176.550977511,14816964.312434759,14872796.292628851,15350539.75577586,21295781.689667802,38152472.33571016,54399750.109405927,362061053.47795188]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24029589.550000001,19829903.16,15543175.979999999,5006942.55,3072231,1819527.4000000001,1431583.0599999998,1387301.01,1555747.5,3507504.3200000003,13911904.149999999,22359882.219999999,113455291.90000001]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,65062714.620000005,53920738.780000001,42411190.43999999,29105787.370000001,17930868.369999997,10578627.15,8228884.6900000013,7959853.8099999996,9020850.1999999993,20368594.380000003,37919931.459999993,60614865.210000001,363122906.47999996]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,144562243.72954738,121588541.7314989,97887654.256108031,59034880.693471953,40390172.658424705,28082465.102517515,24484838.933974762,24226581.754168849,25936109.515775859,45181225.599667802,89994505.795710146,137384947.73940593,838754167.51027179,{"$f":"+T367","v":838754167.51027179}]
[null,null,"# of Customers",null,null,null,null,1063619,1065323,1068090,1068390,1069163,1069492,1067488,1069119,1070046,1073537,1077839,1082835,1070411.75]
[null,null,"Sales Dth",null,null,null,null,23832392,20827764,15545309,11651103,8050808,6140739,6281515,6174056,5592511,8809692,14448727,22294163,149648779]
[null,null,"Transportation Dth",null,null,null,null,5966668,5187366,4994565,4428915,4102747,3864581,4358497,4464645,3924796,4569515,5236897,5904023,57003215]
[null,null,"SystemTotal Dth",null,null,null,null,29799060,26015130,20539874,16080018,12153555,10005320,10640012,10638701,9517307,13379207,19685624,28198186,206651994]
[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$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28006}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[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$21","v":1040951}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":475.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1041427.5}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":19}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":19}]
[]
[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$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1021.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1029.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1042476}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27924.75}]
[]
[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,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1070391.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1068850.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1560}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1069352.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":24}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1034.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1042476}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1070410.75}]

{"sheet":"AVG Proj Rev 2021 with CET","index":34,"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,"2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2021-12-31"]
["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$21","v":1111936},{"$f":"+$T$21","v":1098567.6666666667},{"$f":"+$T$22","v":110080443},{"$f":"+$T$15","v":347306205.78999996},{"$f":"+$T$17","v":85375285.920000002},{"$f":"+$T$19","v":441720487.64999998},{"$f":"SUM(AA13:AC13)","v":874401979.3599999}]
["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$48","v":449},{"$f":"+$T$48","v":454},{"$f":"+$T$49","v":2546192},{"$f":"+$T$42","v":2736087.8800000004},{"$f":"+$T$44","v":1989515.4800000002},{"$f":"+$T$46","v":10292427.549999999},{"$f":"SUM(AA14:AC14)","v":15018030.91}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,56653190.680000007,48249656.399999999,39668226.460000001,23408867.439999998,17434457.319999997,13616486.939999999,12536627.790000001,12418111.609999999,12975663.889999999,19194282.989999998,36947416.109999999,54203218.159999996,347306205.78999996,null,null,"NGV",{"$f":"+$S$66","v":2},{"$f":"+$T$66","v":2},{"$f":"+$T$67","v":252374},{"$f":"+$T$60","v":2102226.96},{"$f":"+$T$62","v":205096.59},{"$f":"+$T$64","v":772273.26},{"$f":"SUM(AA15:AC15)","v":3079596.8099999996}]
["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",{"$f":"SUM(X13:X15)","v":1112387},1099023.6666666667,{"$f":"SUM(Z13:Z15)","v":112879009},{"$f":"SUM(AA13:AA15)","v":352144520.62999994},87569897.99000001,452785188.45999998,892499607.0799998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,18116825.649999999,15193952.559999999,11670092.41,3353857.8400000003,1933066.6199999999,1143865.8800000001,937416.83000000007,914744.73,1063988.9100000001,2622526.9,11205805.08,17219142.510000002,85375285.920000002]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,77796217.769999996,65244986.380000003,50113031.329999998,34305093.479999997,19772463.27,11957178.309999999,9799103.5499999989,9562105.25,11122200.029999999,27414072.199999999,49133765.699999996,75500270.379999995,441720487.64999998,null,null,"IS",{"$f":"+$S$102","v":20},{"$f":"+$T$102","v":20},{"$f":"+$T$103","v":263650},{"$f":"+$T$96","v":194068.69},{"$f":"+$T$98","v":47343.630000000005},{"$f":"+$T$100","v":1062069.1299999999},{"$f":"SUM(AA19:AC19)","v":1303481.45}]
["FIRM",null,"Total Revenue","sales",null,null,null,152566234.10000002,128688595.34,101451350.2,61067818.75999999,39139987.209999993,26717531.129999999,23273148.170000002,22894961.59,25161852.829999998,49230882.089999996,97286986.889999986,146922631.05000001,874401979.36000013,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":20},20,{"$f":"SUM(Z19:Z19)","v":263650},194068.69,47343.630000000005,1062069.1299999999,1303481.45]
["FIRM",null,"# of Customers","sales",null,null,null,1087916,1088995,1091599,1094364,1095712,1098469,1098942,1100327,1103512,1103565,1107475,1111936,1098567.6666666667]
["FIRM",null,"Total Dth","sales",null,null,null,20081833,16841936,12935867,8855304,5103941,2844164,2330839,2274466,2645554,6520779,11687079,17958681,110080443,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$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":3180063},{"$f":"+$T$123","v":2472436.46},{"$f":"+$T$125","v":54306},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2526742.46}]
["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$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":39705087},{"$f":"+$T$114","v":2800834},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2800834]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":26241},{"$f":"+$T$141","v":29455.920000000006},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},29455.920000000006]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1152},{"$f":"+$T$165","v":1128},{"$f":"+$T$166","v":54104746},{"$f":"+$T$159","v":35652280.119999997},{"$f":"+$T$161","v":347008.79999999993},{"$f":"+$T$172","v":0},35999288.919999994]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1160},1136,97016137,40955006.5,401314.79999999993,0,41356321.299999997]
["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",{"$f":"+X34+X24+X16+X20","v":1113567},1100179.6666666667,210158796,393293595.81999993,{"$f":"+AB34+AB24+AB16+AB20","v":88018556.420000002},453847257.58999997,935159409.8299998]
["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$244","v":28120},{"$f":"+$T$244","v":28033.916666666668},{"$f":"+$T$245","v":3470127},{"$f":"+$T$238","v":12994259.479999999},0,{"$f":"+$T$242","v":15884573.870000001},{"$f":"SUM(AA41:AC41)","v":28878833.350000001}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,356993.07,342785.1,314164.93,171170.81000000003,163327.42000000001,164941.69999999998,141407.64000000001,144308.31,155572.36000000002,184269.01,282730.01,314417.52,2736087.8800000004,null,null,"FS",{"$f":"+$S$253","v":25},{"$f":"+$T$253","v":25},{"$f":"+$T$254","v":193090},{"$f":"+$T$247","v":240380.61},0,{"$f":"+$T$251","v":894391.10000000009},{"$f":"SUM(AA42:AC42)","v":1134771.71}]
["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$263","v":3608},{"$f":"+$T$256","v":30328.87},0,{"$f":"+$T$260","v":16870.039999999997},{"$f":"SUM(AA43:AC43)","v":47198.909999999996}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,246558.72,233088.28,206109.36000000002,143077.66,128795.45000000001,128472.48,99616.09,102916.33,115758.59,170229.81,183246.49,231646.22,1989515.4800000002,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28146},28059.916666666668,3666825,13264968.959999997,0,16795835.010000002,30060803.970000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1154591.17,1091511.47,965173.87999999989,854456.1100000001,769163.14,736299.40999999992,570918.14,589832.42999999993,663433.79,975618.38,848641.64999999991,1072787.98,10292427.549999999,null,null,"CET",null,null,null,{"$f":"+$T$319","v":-70746.159999999334},null,null,{"$f":"SUM(AA46:AC46)","v":-70746.159999999334}]
["FIRM",null,"Total Revenue","sales",null,null,null,1758142.96,1667384.85,1485448.17,1168704.58,1061286.01,1029713.5899999999,811941.87,837057.07,934764.74,1330117.2,1314618.1499999999,1618851.72,15018030.91,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,459,459,459,459,459,459,449,449,449,449,449,449,454,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":-70746.159999999334},null,null,{"$f":"SUM(AD46:AD47)","v":-70746.159999999334}]
["FIRM",null,"Total Dth","sales",null,null,null,298039,281756,249144,220564,198547,175138,135800,140299,157806,232063,201860,255176,2546192]
["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$280","v":3},{"$f":"+$T$280","v":3.5},{"$f":"+$T$281","v":132383},{"$f":"+$T$274","v":53045.25},{"$f":"+$T$276","v":23871.31},{"$f":"+$T$278","v":607049.25},{"$f":"SUM(AA53:AC53)","v":683965.81}]
["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",{"$f":"SUM(X52:X53)","v":3},3.5,132383,53045.25,23871.31,607049.25,683965.81]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":328723},{"$f":"+$T$310","v":27679.77},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":27679.77}]
["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$307","v":4},{"$f":"+$T$307","v":3.5},{"$f":"+$T$308","v":179697},{"$f":"+$T$301","v":81658.680000000008},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":81658.680000000008}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":6},5.5,508420,109338.45000000001,0,0,109338.45000000001]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,168556.66,181313.75,175870.86,169265.71000000002,148803.69,170530.7,189281.16999999998,169026.34000000003,177994.32,181510.02999999997,171541.30000000005,198532.43,2102226.96,{"$f":"T67*'Booked DEC 2020 Rev'!U67","v":1928549.197977595}]
["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",{"$f":"+X59+X54+X44+X48","v":28155},28068.916666666668,4307628,13356606.499999996,23871.31,17402884.260000002,30783362.070000004]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16017.34,16821.259999999998,16187.09,15417.5,13033.4,17035.29,19426.36,16843.45,17987.05,18435.38,17219.71,20672.759999999998,205096.59]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63393.65,66575.41,64065.48,61019.59,51583.77,62155.09,70879.16,61455.16,65627.710000000006,67263.47,62827.96,75426.81,772273.26,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1141702},1128228.5833333335,214202774,406526879.78999996,87995084.100000009,470188072.71999997,964710036.60999978]
["FIRM",null,"Total Revenue","sales",null,null,null,247967.65,264710.42000000004,256123.43,245702.80000000002,213420.86,249721.08000000002,279586.68999999994,247324.95000000004,261609.08000000002,267208.88,251588.97000000003,294632,3079596.81,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1140056},1126601.5833333335,113550570,360300465.26999998,85375285.920000002,457605061.51999998,903280812.70999992]
["FIRM",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1666},1647,100915854,46349737.049999952,2667141.8100000024,13645080.329999983,62661959.189999938]
["FIRM",null,"Total Dth","sales",null,null,null,20216,21939,21274,20467,17967,20373,22629,20192,21271,21694,20547,23805,252374,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1140533},1127083.5833333335,116545834,365409489.58999991,87569897.99000001,469581023.46999997,922560411.04999983]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23.5,396033,247113.94,71214.94,1669118.38,1987447.26]
["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,{"$f":"+X59+X34","v":1166},1141.5,97524557,41064344.950000003,401314.79999999993,0,41465659.75]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1113567},{"$f":"+Y36","v":1100179.6666666667},210158796,393293595.81999993,88018556.420000002,453847257.58999997,935159409.8299998]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28155},28068.916666666668,4307628,13356606.499999996,23871.31,17402884.260000002,30783362.070000004]
["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,{"$f":"SUM(X74:X76)","v":1141722},1128248.5833333335,214466424,406650202.31999993,88042427.730000004,471250141.84999996,965942771.89999986]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":-7.1522663347423077E-8},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":0}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"X77-'Booked DEC 2020 Rev'!X77","v":29114}]
["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,23505.34,21591.89,19126.300000000003,16534.059999999998,13331.03,12762.64,11071.48,11071.48,12026.169999999998,13617.01,17114.169999999998,22317.120000000003,194068.69]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7126.0499999999993,6246.34,5145.22,4020.5699999999997,2668.77,2369.6099999999997,1846.34,1846.34,2233.4899999999998,2883.72,4342.72,6614.46,47343.630000000005]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,153734.22999999998,134755.70000000001,111000.58,86737.959999999992,57574.790000000008,55477.430000000008,43226.659999999996,43226.659999999996,52290.720000000001,67513.81,101672.2,154858.39000000001,1062069.1299999999]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,184365.62,162593.93000000002,135272.1,107292.59,73574.590000000011,70609.680000000008,56144.479999999996,56144.479999999996,66550.38,84014.54,123129.09,183789.97000000003,1303481.45]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,39684,34785,28653,22390,14862,13196,10282,10282,12438,16059,24184,36835,263650]
["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,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,242748,242748,242748,242748,242748,242748,242748,242748,242748,242748,186677,186677,2800834]
[null,null,null,"sales"]
[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,"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,242748,242748,242748,242748,242748,242748,242748,242748,242748,242748,186677,186677,2800834]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3575933,3817997,3700924,1984466,2867722,3277917,4223590,4152430,3191347,2857983,2670430,3384348,39705087]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,127464.93,149836.27999999997,154327.83999999997,144687.37999999998,172389.49,173178.11000000002,267423.99,376129.48,248037.46,178422.99,250835.16999999998,229703.34000000003,2472436.46]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,4252.5,4252.5,4252.5,4252.5,4252.5,4720.5,4720.5,4720.4999999999991,4720.4999999999991,4720.5,4720.5,4720.5,54306]
["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,131717.43,154088.77999999997,158580.33999999997,148939.87999999998,176641.99,177898.61000000002,272144.49,380849.98,252757.96,183143.49,255555.66999999998,234423.84000000003,2526742.46]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,86326,134042,143154,122326,181504,179263,450941,736317,372765,190193,322859,260373,3180063]
["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,4786.2,4376.57,3191.72,1867.34,1445.46,1097.02,1032.56,1052.96,1115.79,1782.47,2912.65,4795.18,29455.920000000006]
["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,4786.2,4376.57,3191.72,1867.34,1445.46,1097.02,1032.56,1052.96,1115.79,1782.47,2912.65,4795.18,29455.920000000006]
["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,5044,4542,3090,1467,950,523,444,469,546,1363,2748,5055,26241]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,3193304.07,3037478.58,2943146.85,2793652.38,2699617.5200000005,2682582.71,2776342.72,2837940.84,2769830.5,3003209.2600000007,3337305.2500000005,3577869.4400000004,35652280.119999997]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,19992.810000000001,19992.810000000001,19992.810000000001,19992.810000000001,19992.810000000001,34779.81,35377.49,35377.49,35377.49,35377.49,35377.49,35377.49,347008.79999999993]
["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,3213296.88,3057471.39,2963139.66,2813645.19,2719610.3300000005,2717362.52,2811720.2100000004,2873318.33,2805207.99,3038586.7500000009,3372682.7400000007,3613246.9300000006,35999288.920000002]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1104,1104,1104,1104,1104,1104,1152,1152,1152,1152,1152,1152,1128]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5616121,5050377,4708718,4168515,3829476,3663256,3819466,4038338,3796340,4626722,4992278,5795139,54104746]
["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,60770548.95000001,52229786.57,43520802.960000001,26948793.119999994,20876119.93,17064327.819999997,16165935.350000003,16200389.020000001,16582988.489999998,22999841.760000002,41196531.659999996,58737530.189999998,393293595.81999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18410773.07,15474353.749999998,11921779.390000001,3540618.8800000004,2101809.5499999998,1331243.57,1098403.6100000001,1076448.8399999999,1240066.0300000003,2854173.8,11450711.99,17518173.940000001,88018556.420000002]
[null,null,"Commodity Revenue",null,null,null,null,79167936.819999993,66537828.960000001,51253271.269999996,35307307.140000001,20650784.969999999,12811110.239999998,10484127.509999998,10256619.5,11903552.25,28524467.859999999,50146907.509999998,76803343.560000002,453847257.58999997]
[null,null,"Total Utah Revenue",null,null,null,null,158349258.84,134241969.28,106695853.62,65796719.139999993,43628714.450000003,31206681.629999995,27748466.470000003,27533457.359999999,29726606.77,54378483.420000002,102794151.16,153059047.69,935159409.82999992]
[null,null,"# of Customers",null,null,null,null,1089509,1090588,1093192,1095957,1097305,1100062,1100573,1101958,1105143,1105196,1109106,1113567,1100179.6666666667]
[null,null,"Sales Dth",null,null,null,null,24015705,20998413,16935862,11103191,8203039,6330788,6723140,6597669,6028416,9648578,14604100,21658845,152847746]
[null,null,"Transportation Dth",null,null,null,null,5707491,5188961,4854962,4292308,4011930,3843042,4270851,4775124,4169651,4818278,5317885,6060567,57311050]
[null,null,"Total Utah Dth",null,null,null,null,29723196,26187374,21790824,15395499,12214969,10173830,10993991,11372793,10198067,14466856,19921985,27719412,210158796,{"$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,1789702.65,1649262.74,1406716.66,1114679.97,852604.89999999991,604155.85,494274.49,500616.92,579016.42000000004,901109.67,1349367.53,1752751.68,12994259.479999999]
[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,2528350.2999999998,2278028.46,1847166.18,1327379.56,864168.08,477398.86,260262,273667.08,416819.24,1036064.48,1897476.57,2677793.06,15884573.870000001]
["FIRM",null,"Total Revenue","sales",null,null,null,4318052.9499999993,3927291.2,3253882.84,2442059.5300000003,1716772.98,1081554.71,754536.49,774284,995835.66,1937174.15,3246844.1,4430544.74,28878833.350000001]
["FIRM",null,"# of Customers","sales",null,null,null,28012,28020,28008,28090,28061,28050,28016,27984,27953,27984,28109,28120,28033.916666666668]
[null,null,"Total Dth","sales",null,null,null,580480,523009,424088,304751,198403,97616,53217,55958,85229,211849,387986,547541,3470127]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,23687.94,23849.27,23336.5,20514.829999999998,20263.420000000002,9040.9500000000007,16570.47,14469.74,17069.32,26853.839999999997,17134.620000000003,27589.71,240380.61]
["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,86807.510000000009,87465.2,85374.51,73949.72,72939.22,30585.69,62017.450000000004,53180.17,62658.12,103817.23,62927.090000000004,112669.19,894391.10000000009]
["FIRM",null,"Total Revenue","sales",null,null,null,110495.45000000001,111314.47,108711.01,94464.55,93202.64,39626.639999999999,78587.920000000013,67649.91,79727.44,130671.06999999999,80061.710000000006,140258.9,1134771.71]
["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,19930,20081,19601,16978,16746,6254,12681,10874,12812,21228,12867,23038,193090]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,1905.82,1996.5700000000002,3927.1500000000005,2095.5700000000002,2029.5800000000002,2178.08,2739.1000000000004,2887.6,3528.94,3067.13,2117.37,1855.96,30328.87]
["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,1006.15,1054.06,2073.2800000000002,1106.33,1071.48,1291.1099999999999,1623.67,1711.7,1980.68,1721.48,1188.4100000000001,1041.69,16870.039999999997]
["FIRM",null,"Total Revenue","sales",null,null,null,2911.97,3050.63,6000.43,3201.9,3101.0600000000004,3469.1899999999996,4362.7700000000004,4599.3,5509.62,4788.6100000000006,3305.7799999999997,2897.65,47198.91]
["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,231,242,476,254,246,264,332,350,405,352,243,213,3608]
["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,6676.76,6578.98,5980.73,5229.5599999999995,4172.88,3747.06,2500.64,2299.13,2357.25,3098.1,4753.04,5651.12,53045.25]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3352.33,3287.42,2890.17,2391.41,1689.78,1407.0300000000002,849.66000000000008,715.86999999999989,754.46,1246.3699999999999,2345.25,2941.56,23871.31]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,80975.320000000007,79407.31,69811.88,57764.23,40816.51,38161.19,23044.41,19415.599999999999,20462.190000000002,33803.69,63606.880000000005,79780.039999999994,607049.25]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,91004.41,89273.709999999992,78682.78,65385.200000000004,46679.17,43315.28,26394.71,22430.6,23573.9,38148.160000000003,70705.17,88372.72,683965.80999999994]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,4,4,4,4,4,4,3,3,3,3,3,3,3.5]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18591,18231,16028,13262,9371,7803,4712,3970,4184,6912,13006,16313,132383]
["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,7028.72,7214.96,6937.5000000000009,6237.88,5861.24,5346.05,6295.38,6290.6799999999994,5743.71,7761.0899999999992,8384.48,8556.9900000000016,81658.680000000008]
["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,7028.72,7214.96,6937.5000000000009,6237.88,5861.24,5346.05,6295.38,6290.6799999999994,5743.71,7761.0899999999992,8384.48,8556.9900000000016,81658.680000000008]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,4,4,4,4,4,4,3.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,19340,20371,18835,14962,12877,10025,9028,9002,5974,17142,20593,21548,179697]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4516.67,2443.9300000000003,2159.1099999999997,2078.1800000000003,2404.0299999999997,2560.29,2017.22,1670.41,1045.68,2107.46,1794.9499999999998,2881.84,27679.77]
["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,4516.67,2443.9300000000003,2159.1099999999997,2078.1800000000003,2404.0299999999997,2560.29,2017.22,1670.41,1045.68,2107.46,1794.9499999999998,2881.84,27679.77]
["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,66932,23466,20653,23205,30531,36867,26718,21502,10166,23231,16213,29239,328723]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-59805.949999999953,-102201.60000000009,-34252.989999999758,57572.060000000056,28301.730000000214,-10366.569999999949,20679.130000000063,100.37000000005355,-12968.170000000042,15086.489999999991,-1540.9799999999814,28650.320000000065,-70746.159999999334]
[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,1762167.22,1579485.96,1405708.05,1200091.9900000002,907372.51000000013,608755.37,536763.83000000007,520373.76000000001,589003.75999999989,949215.23,1371831.5800000003,1816498.79,13247268.050000001]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3352.33,3287.42,2890.17,2391.41,1689.78,1407.0300000000002,849.66000000000008,715.86999999999989,754.46,1246.3699999999999,2345.25,2941.56,23871.31]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11545.39,9658.89,9096.61,8316.0600000000013,8265.27,7906.34,8312.6,7961.0899999999992,6789.39,9868.5499999999993,10179.43,11438.830000000002,109338.45]
[null,null,"Commodity Revenue",null,null,null,null,2697139.2799999993,2445955.0300000003,2004425.85,1460199.84,978995.28999999992,547436.85,346947.52999999997,347974.55,501920.23,1175406.8799999999,2025198.9500000002,2871283.98,17402884.259999998]
[null,null,"Total Wyoming Revenue",null,null,null,null,4474204.2199999988,4038387.3,3422120.68,2670999.3000000003,1896322.85,1165505.5899999999,892873.62000000011,877025.27,1098467.8399999999,2135737.0299999998,3409555.2100000004,4702163.16,30783362.07]
[null,null,"# of Customers",null,null,null,null,28047,28055,28043,28125,28096,28085,28051,28019,27988,28019,28144,28155,28068.916666666668]
[null,null,"Sales Dth",null,null,null,null,619232,561563,460193,335245,224766,111937,70942,71152,102630,240341,414102,587105,3799208]
[null,null,"Transportation Dth",null,null,null,null,86272,43837,39488,38167,43408,46892,35746,30504,16140,40373,36806,50787,508420]
[null,null,"Total Wyoming Dth",null,null,null,null,705504,605400,499681,373412,268174,158829,106688,101656,118770,280714,450908,637892,4307628,{"$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,62532716.170000009,53809272.530000001,44926511.009999998,28148885.109999992,21783492.440000001,17673083.189999998,16702699.180000003,16720762.780000001,17171992.25,23949056.990000002,42568363.239999995,60554028.979999997,406540863.87]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18414125.399999999,15477641.169999998,11924669.560000001,3543010.2900000005,2103499.3299999996,1332650.6000000001,1099253.27,1077164.71,1240820.4900000002,2855420.17,11453057.24,17521115.5,88042427.730000004]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,11545.39,9658.89,9096.61,8316.0600000000013,8265.27,7906.34,8312.6,7961.0899999999992,6789.39,9868.5499999999993,10179.43,11438.830000000002,109338.45]
[null,null,"Commodity Revenue",null,null,null,null,81865076.099999994,68983783.989999995,53257697.119999997,36767506.980000004,21629780.259999998,13358547.089999998,10831075.039999997,10604594.050000001,12405472.48,29699874.739999998,52172106.460000001,79674627.540000007,471250141.85000002]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,162823463.06,138280356.57999998,110117974.3,68467718.439999998,45525037.299999997,32372187.219999999,28641340.090000004,28410482.630000003,30825074.610000003,56514220.450000003,106203706.37,157761210.84999999,965942771.9000001,{"$f":"+T367","v":965942771.9000001}]
[null,null,"# of Customers",null,null,null,null,1117556,1118643,1121235,1124082,1125401,1128147,1128624,1129977,1133131,1133215,1137250,1141722,1128248.5833333333]
[null,null,"Sales Dth",null,null,null,null,24634937,21559976,17396055,11438436,8427805,6442725,6794082,6668821,6131046,9888919,15018202,22245950,156646954]
[null,null,"Transportation Dth",null,null,null,null,5793763,5232798,4894450,4330475,4055338,3889934,4306597,4805628,4185791,4858651,5354691,6111354,57819470]
[null,null,"SystemTotal Dth",null,null,null,null,30428700,26792774,22290505,15768911,12483143,10332659,11100679,11474449,10316837,14747570,20372893,28357304,214466424]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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$21","v":1111936}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":449}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":2}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1112387}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":20}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":20}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1152}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1159}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1113566}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28120}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28146}]
[]
[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$280","v":3}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":3}]
[]
[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$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28155}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1141701}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1140056}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1665}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1140533}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1165}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1113566}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28155}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1141721}]
[]
[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$21","v":1098567.6666666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":454}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":2}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1099023.6666666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":20}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":20}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1128}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1135}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1100178.6666666667}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":28033.916666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28059.916666666668}]
[]
[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$280","v":3.5}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":3.5}]
[]
[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$307","v":3.5}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":5.5}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28068.916666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1128227.5833333335}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1126601.5833333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1646}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1127083.5833333335}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23.5}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1140.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1100178.6666666667}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28068.916666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1128247.5833333335}]

{"sheet":"AVG Proj Rev 2019 ","index":35,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"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,"2019-01-31","2019-02-28","2019-03-31","2019-04-30","2019-05-31","2019-06-30","2019-07-31","2019-08-31","2019-09-30","2019-10-31","2019-11-30","2019-12-31","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$21","v":1053238},{"$f":"+$T$21","v":1040951},{"$f":"+$T$22","v":109451530},{"$f":"+$T$15","v":318907015.83505774},{"$f":"+$T$17","v":113000891.56999999},{"$f":"+$T$19","v":342454136.07999998},{"$f":"SUM(AA13:AC13)","v":774362043.48505771}]
["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$48","v":459},{"$f":"+$T$48","v":475.5},{"$f":"+$T$49","v":3179506},{"$f":"+$T$42","v":2811265.4905835097},{"$f":"+$T$44","v":2788994.8099999996},{"$f":"+$T$46","v":9948101.9800000004},{"$f":"SUM(AA14:AC14)","v":15548362.28058351}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,50758492.816479586,44214705.922806248,36643185.12585637,21145419.986806698,15954300.450723426,12604913.555818889,11657278.035317261,11494892.533169698,12061381.5728839,17958832.669207759,34567454.312205024,49846158.853782915,318907015.83505774,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":274212},{"$f":"+$T$60","v":1920694.4802639121},{"$f":"+$T$62","v":239326.74000000005},{"$f":"+$T$64","v":857959.99000000011},{"$f":"SUM(AA15:AC15)","v":3017981.2102639126}]
["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",{"$f":"SUM(X13:X15)","v":1053698},1041427.5,{"$f":"SUM(Z13:Z15)","v":112905248},{"$f":"SUM(AA13:AA15)","v":323638975.80590516},116029213.11999999,353260198.05000001,792928386.97590518]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23749511.350000001,20038896.859999999,15793936.52,4847308.2200000007,2944946.56,1724519.54,1385860.61,1268833.3900000001,1463927.97,3515979.6,14038973.789999999,22228197.159999996,113000891.56999999]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,61437928.780000001,51838890.489999995,40857545.789999999,26707441.689999998,16225910.33,9501666.2799999993,7635741.2799999993,6990950.9299999997,8065872.6799999997,19372157.859999999,36317609.199999996,57502420.769999996,342454136.07999998,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":19},{"$f":"+$T$103","v":132605},{"$f":"+$T$96","v":159384.70144442277},{"$f":"+$T$98","v":23745.579999999998},{"$f":"+$T$100","v":414897.18},{"$f":"SUM(AA19:AC19)","v":598027.46144442272}]
["FIRM",null,"Total Revenue","sales",null,null,null,135945932.94647959,116092493.27280624,93294667.435856372,52700169.896806695,35125157.340723425,23831099.375818886,20678879.925317258,19754676.853169698,21591182.222883902,40846970.12920776,84924037.302205026,129576776.78378291,774362043.48505783,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},19,{"$f":"SUM(Z19:Z19)","v":132605},159384.70144442277,23745.579999999998,414897.18,598027.46144442272]
["FIRM",null,"# of Customers","sales",null,null,null,1034257,1035955,1038715,1039006,1039771,1040088,1037982,1039616,1040531,1043993,1048260,1053238,1040951]
["FIRM",null,"Total Dth","sales",null,null,null,19636134,16568192,13058452,8535947,5185952,3036821,2440454,2234373,2577928,6191522,11607446,18378309,109451530,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$129","v":6},{"$f":"+$T$129","v":7},{"$f":"+$T$130","v":4104155},{"$f":"+$T$123","v":1889026.6591137706},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1889026.6591137706}]
["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$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":35300329},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":21619},{"$f":"+$T$141","v":27297.460933231174},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},27297.460933231174]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1021.5},{"$f":"+$T$166","v":52165668},{"$f":"+$T$159","v":25236623.510555219},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},25236623.510555219]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1103},1030.5,91591771,29777419.630602218,0,0,29777419.630602218]
["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",{"$f":"+X34+X24+X16+X20","v":1054819},1042477,204629624,353575780.13795185,{"$f":"+AB34+AB24+AB16+AB20","v":116052958.69999999},353675095.23000002,823303834.0679518]
["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$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,395713.21715724014,371130.45190056006,330131.0598060934,181954.03115704868,170288.86288112449,173717.48222093229,142180.90579567815,142054.69268338685,147172.57844509277,156606.3223166425,284940.64187740209,315375.24434230808,2811265.4905835097,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["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$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,476639.49,436182.6,369451.83,175768.82,150781.40999999997,146932.38999999998,101941.18000000001,93408.93,102318.81,119048.26999999999,278677.08999999997,337843.99,2788994.8099999996,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1265986.28,1158530.08,981288.69,968441.76,830767.42,809560.28,561670.12,514659.6,563750.79,655925.82000000007,740184.95000000007,897336.19000000006,9948101.9800000004,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,2138338.98715724,1965843.1319005601,1680871.5798060934,1326164.6111570487,1151837.6928811246,1130210.1522209323,805792.20579567808,750123.22268338688,813242.17844509287,931580.41231664259,1303802.6818774021,1550555.4243423082,15548362.28058351,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,492,492,492,492,492,492,459,459,459,459,459,459,475.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,404621,370277,313629,309523,265521,258743,179515,164490,180180,209640,236570,286797,3179506]
["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$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["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",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["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$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,137656.75800678891,156116.14042738962,147255.37441000008,144324.32813300035,158167.19306984844,164022.46742867376,154390.01209188523,189042.8868021997,169266.89973025036,175817.42769054,170137.86730246234,154497.12517087301,1920694.4802639121,{"$f":"T67*'Booked DEC 2020 Rev'!U67","v":2095427.1544447222}]
["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",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,17748.849999999999,20128.93,18986.46,18608.54,20393.38,21148.33,19906.37,22543.03,20184.78,20965.919999999998,20288.64,18423.509999999998,239326.74000000005]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,63627.68,72159.98,68064.350000000006,66709.570000000007,73108.009999999995,75814.44,71362.13,80814.289999999994,72360.22,75160.509999999995,72732.55,66046.259999999995,857959.99000000011,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1082817},1070392.75,209087980,365323433.44882739,116056230.86999999,370744668.17000002,852124332.48882735]
["FIRM",null,"Total Revenue","sales",null,null,null,219033.28800678891,248405.05042738962,234306.18441000007,229642.43813300037,251668.58306984842,260985.23742867378,245658.51209188523,292400.20680219971,261811.89973025036,271943.85769054003,263159.05730246234,238966.89517087303,3017981.2102639121,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1081219},1068850.75,113004385,330455883.36505771,113000891.56999999,358467741.76999998,801924516.70505774]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1561,96216200,36155157.375214159,3079084.8799999952,12691823.580000043,51926065.835214019]
["FIRM",null,"Total Dth","sales",null,null,null,20336,23063,21754,21321,23366,24231,22808,25829,23127,24022,23246,21109,274212,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1081704},1069352.25,116634778,335375756.09590518,116029213.11999999,370070122.13,821475091.34590518]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},24,282263,214726.77144442277,50763.329999999987,1089443.22,1354933.3214444227]
["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,{"$f":"+X59+X34","v":1108},1035.5,92303544,29892335.282922219,0,0,29892335.282922219]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1054819},{"$f":"+Y36","v":1042477},204629624,353575780.13795185,116052958.69999999,353675095.23000002,823303834.0679518]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["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,{"$f":"SUM(X74:X76)","v":1082835},1070411.75,209220585,366611040.74027187,116079976.44999999,371159565.35000002,853850582.54027176]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":8.694769348949194E-8},{"$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,15643.446772960535,13658.796936545785,14234.924165268405,13231.552840893992,11673.221712559498,11965.933556098273,9493.59589362933,11325.264843537701,12344.579299914691,12860.23751870239,14716.056641112757,18237.091263199389,159384.70144442277]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3094.5099999999998,2206.85,2462.5699999999997,2018.6599999999999,1545.02,1601.96,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23745.579999999998]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,54069.14,38559.58,43027.54,35271.19,26995.46,27990.42,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,414897.18]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,72807.096772960533,54425.226936545791,59725.034165268407,50521.402840893992,40213.701712559501,41558.31355609827,30657.475893629329,34702.124843537698,38807.69929991469,40884.677518702389,53858.326641112755,79866.381263199379,598027.46144442272]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,20,20,20,20,20,20,18,18,18,18,18,18,19]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17281,12324,13752,11273,8628,8946,6398,7067,8000,8472,11833,18631,132605]
["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,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[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,"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,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3312626,3843223,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,35300329]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,213524.42506602666,183721.53754597306,186152.83184198165,180904.91095020965,178541.51085970155,192076.38006886901,173210.16063955781,185772.66873421456,97073.666218359125,92614.79466417068,99898.269011189215,105535.50351351782,1889026.6591137706]
["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,213524.42506602666,183721.53754597306,186152.83184198165,180904.91095020965,178541.51085970155,192076.38006886901,173210.16063955781,185772.66873421456,97073.666218359125,92614.79466417068,99898.269011189215,105535.50351351782,1889026.6591137706]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,8,8,8,8,8,8,6,6,6,6,6,6,7]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,562817,407043,427376,406473,403759,432629,481847,514440,110439,94554,121035,141743,4104155]
["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,3604.7215413133981,3715.5931424899309,3160.4356059056026,1813.5926317641831,1414.4616844459497,1130.326799456612,1122.9187693823592,1115.5314200725111,1152.488847386157,1720.7892981292368,2997.8218787957271,4348.7793140895101,27297.460933231174]
["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,3604.7215413133981,3715.5931424899309,3160.4356059056026,1813.5926317641831,1414.4616844459497,1130.326799456612,1122.9187693823592,1115.5314200725111,1152.488847386157,1720.7892981292368,2997.8218787957271,4348.7793140895101,27297.460933231174]
["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,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2204646.2565206145,2101507.2346932357,2062781.7188483919,1962300.7686136314,1905366.7495712545,1871454.0245664311,2048891.864150143,2097557.4981166497,2067960.8190201207,2190141.6180479964,2305130.7004646389,2418884.2579421089,25236623.510555219]
["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,2204646.2565206145,2101507.2346932357,2062781.7188483919,1962300.7686136314,1905366.7495712545,1871454.0245664311,2048891.864150143,2097557.4981166497,2067960.8190201207,2190141.6180479964,2305130.7004646389,2418884.2579421089,25236623.510555219]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,948,948,948,948,948,948,1095,1095,1095,1095,1095,1095,1021.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5303820,4711339,4499072,3917589,3597282,3409117,3848687,3935895,3764172,4424820,5051675,5702200,52165668]
["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,53947987.641544528,47263261.677452438,39605607.470534019,23848655.17113325,18598458.450502362,15237986.170459349,14405273.492657535,14340467.075769762,14775058.604445023,20807299.85874394,37663981.669380628,53081742.855328999,353575780.13795179]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24246994.200000003,20497415.239999998,16184837.379999999,5043704.24,3117666.37,1894202.22,1508853.85,1386050.84,1587864.1199999999,3657510.87,14340058.459999999,22587800.909999996,116052958.69999999]
[null,null,"Commodity Revenue",null,null,null,null,62821611.880000003,53108140.129999995,41949926.369999997,27777864.209999997,17156781.219999999,10415031.42,8288791.7199999988,7608536.1899999995,8727014.25,20129751.550000001,37167550.029999994,58524096.259999998,353675095.22999996]
[null,null,"Total Utah Revenue",null,null,null,null,141016593.72154453,120868817.04745243,97740371.220534027,56670223.621133253,38872906.040502362,27547219.810459346,24202919.062657535,23335054.105769761,25089936.974445023,44594562.278743938,89171590.159380615,134193640.02532899,823303834.06795168]
[null,null,"# of Customers",null,null,null,null,1035728,1037426,1040186,1040477,1041242,1041559,1039563,1041197,1042112,1045574,1049841,1054819,1042477]
[null,null,"Sales Dth",null,null,null,null,23390998,20817079,15605933,11377425,7904506,6145532,6337445,6096111,5545298,8838347,14390790,21888718,148338182]
[null,null,"Transportation Dth",null,null,null,null,5870058,5121938,4929328,4325302,4001795,3842154,4330933,4450725,3875046,4520501,5175392,5848270,56291442]
[null,null,"Total Utah Dth",null,null,null,null,29261056,25939017,20535261,15702727,11906301,9987686,10668378,10546836,9420344,13358848,19566182,27736988,204629624,{"$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,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[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,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["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,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["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,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["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,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["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,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["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,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[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,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$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,55707888.051544525,48906606.727452435,40992441.070534021,24970807.281133249,19476131.37050236,15867431.870459348,15018155.402657535,14856212.235769762,15428907.974445023,21694459.488743939,38880591.649380624,54696491.965328999,366496125.08795178]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24250377.700000003,20500646.91,16187660.699999999,5045827.4400000004,3119470.4,1895823.57,1510756.6300000001,1387301.01,1589131.44,3659108.0100000002,14342938.629999999,22590934.009999998,116079976.44999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,65633874.450000003,55655894.739999995,44078416.599999994,29320033.309999999,18191145.509999998,10998999.76,8665111.0299999993,7959853.8099999996,9204787.2699999996,21203892.32,39034980.329999991,61212576.219999999,371159565.35000002]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,145604782.64308453,125073753.16899243,101268705.54207402,59347620.992673248,40797138.732042357,28769389.201999351,25201429.934197538,24209997.697309762,26231798.744445022,46566805.028743938,92268708.459380612,138510452.395329,853850582.54027176,{"$f":"+T367","v":853850582.54027176}]
[null,null,"# of Customers",null,null,null,null,1063619,1065323,1068090,1068390,1069163,1069492,1067488,1069119,1070046,1073537,1077839,1082835,1070411.75]
[null,null,"Sales Dth",null,null,null,null,24014940,21382336,16078170,11719578,8133995,6275094,6420937,6174056,5651299,9076661,14805107,22485197,152217370]
[null,null,"Transportation Dth",null,null,null,null,5966668,5187366,4994565,4428915,4102747,3864581,4358497,4464645,3924796,4569515,5236897,5904023,57003215]
[null,null,"SystemTotal Dth",null,null,null,null,29981608,26569702,21072735,16148493,12236742,10139675,10779434,10638701,9576095,13646176,20042004,28389220,209220585]
[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$21","v":1053238}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1053698}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1054818}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28006}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1082816}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1081219}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1081704}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1054818}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1082834}]
[]
[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$21","v":1040951}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":475.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1041427.5}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":19}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":19}]
[]
[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$156","v":0}]
[null,null,"FT2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1021.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1029.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1042476}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27924.75}]
[]
[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,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1070391.75}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1068850.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1560}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1069352.25}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":24}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1034.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1042476}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1070410.75}]

{"sheet":"YE Projected Rev 2020","index":36,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"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,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","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$21","v":1076450},{"$f":"+$T$21","v":1076450},{"$f":"+$T$22","v":111701691},{"$f":"+$T$15","v":339678352.21961421},{"$f":"+$T$17","v":115306119.22},{"$f":"+$T$19","v":349494484.82999998},{"$f":"SUM(AA13:AC13)","v":804478956.26961422}]
["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$48","v":426},{"$f":"+$T$48","v":426},{"$f":"+$T$49","v":2507072},{"$f":"+$T$42","v":2421037.0087392982},{"$f":"+$T$44","v":2189699.0700000003},{"$f":"+$T$46","v":7844177.0099999998},{"$f":"SUM(AA14:AC14)","v":12454913.088739298}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,55418615.514983565,48128697.216441713,39698821.803572573,22746165.551020101,17030133.391302668,13349802.017629448,12335533.342256851,11975831.208058815,12561523.312225681,18707241.623124748,35991959.701690935,51734027.537307158,{"$f":"SUM(H15:S15)","v":339678352.21961421},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2029961.765059399},{"$f":"+$T$62","v":227361.81000000003},{"$f":"+$T$64","v":815067.00000000012},{"$f":"SUM(AA15:AC15)","v":3072390.575059399}]
["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",{"$f":"SUM(X13:X15)","v":1076877},1076877,{"$f":"SUM(Z13:Z15)","v":114469266},{"$f":"SUM(AA13:AA15)","v":344129350.99341291},117723180.09999999,358153728.83999997,820006259.93341291]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24393496.559999999,20550708.879999999,16157055.07,4957455.13,3009792.2,1761992.72,1418671,1296958.3,1495150.6,3579808.19,14239326.57,22445704,{"$f":"SUM(H17:S17)","v":115306119.22}]
["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,63103862.740000002,53162903.870000005,41796902.019999996,27314323.260000002,16583193.42,9708133.9800000004,7816518.25,7145912,8237901.4699999997,19723837.23,36835904.480000004,58065092.109999999,{"$f":"SUM(H19:S19)","v":349494484.82999998},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":184940.86501977398},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":617980.05501977401}]
["FIRM",null,"Total Revenue","sales",null,null,null,142915974.81498358,121842309.96644172,97652778.893572569,55017943.941020101,36623119.011302665,24819928.717629448,21570722.592256851,20418701.508058816,22294575.382225681,42010887.04312475,87067190.751690939,132244823.64730716,{"$f":"SUM(H20:S20)","v":804478956.26961422},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},184940.86501977398,23442.249999999996,409596.94,617980.05501977401]
["FIRM",null,"# of Customers","sales",null,null,null,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,{"$f":"AVERAGE(H21:S21)","v":1076450}]
["FIRM",null,"Total Dth","sales",null,null,null,20168582,16991359,13358679,8729912,5300143,3102810,2498232,2283900,2632910,6303922,11773098,18558144,{"$f":"SUM(H22:S22)","v":111701691},null,null,"CET",null,null,null,{"$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$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1429277.3296949274},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1429277.3296949274}]
["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$120","v":1},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":21619},{"$f":"+$T$141","v":28101.527694087039},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28101.527694087039]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1238},{"$f":"+$T$165","v":1238},{"$f":"+$T$166","v":56005208},{"$f":"+$T$159","v":28352951.948636338},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},28352951.948636338]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1246},1245,58232682,29810330.806025352,0,0,29810330.806025352]
["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",{"$f":"+X34+X24+X16+X20","v":1078141},1078140,172832859,374124622.66445804,{"$f":"+AB34+AB24+AB16+AB20","v":117746622.34999999},358563325.77999997,850434570.79445803]
["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$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,325010.54705459974,305119.51445733214,272381.15269064368,156206.00121001099,144378.03963985277,147127.89356418885,135787.86703113644,127777.83506912629,134659.18160561426,143473.15461687755,249288.8336262501,279826.9881736649,{"$f":"SUM(H42:S42)","v":2421037.0087392982},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["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$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,361541.62,331098.82,281472.46999999997,136815.21,114256.57,111449.60000000001,86219.13,77964.58,84854.55,99168.27,225124.5,279733.75,{"$f":"SUM(H44:S44)","v":2189699.0700000003},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,960278.66,879420.55999999994,747609.64,753817.22,629524.84,614059.09,475045.61,429565.08,467527.06000000006,546392.09,597945.66,742991.5,{"$f":"SUM(H46:S46)","v":7844177.0099999998},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1646830.8270545998,1515638.8944573321,1301463.2626906438,1046838.431210011,888159.44963985274,872636.5835641888,697052.6070311364,635307.49506912637,687040.79160561436,789033.51461687754,1072358.9936262502,1302552.238173665,{"$f":"SUM(H47:S47)","v":12454913.088739298},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,426,426,426,426,426,426,426,426,426,426,426,426,{"$f":"AVERAGE(H48:S48)","v":426},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,306914,281071,238943,240927,201202,196259,151829,137293,149426,174632,191109,237467,{"$f":"SUM(H49:S49)","v":2507072}]
["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$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["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",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["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$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["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",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,150542.71748052764,170733.01843573939,161039.18120797834,157836.47916643071,172977.24686385767,179374.86396995571,168847.23421579984,191211.62154893635,171208.35373416939,177831.95698441446,172088.9053006219,156270.18615096764,{"$f":"SUM(H60:S60)","v":2029961.765059399}]
["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",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16861.240000000002,19122.61,18036.87,17678.16,19373.97,20090.52,18911.400000000001,21416.28,19175.849999999999,19917.71,19274.47,17502.73,{"$f":"SUM(H62:S62)","v":227361.81000000003}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60445.67,68552.45,64660.19,63374.25,69453.55,72022.31,67795.27,76774.990000000005,68743.3,71402.8,69096.86,62745.36,{"$f":"SUM(H64:S64)","v":815067.00000000012},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1106056.75,177292909,385846719.81175828,117750197.84999999,375638198.95999998,879235116.62175822]
["FIRM",null,"Total Revenue","sales",null,null,null,227849.62748052762,258408.07843573939,243736.24120797834,238888.88916643072,261804.76686385769,271487.69396995567,255553.90421579982,289402.89154893637,259127.50373416941,269152.46698441444,260460.23530062189,236518.27615096763,{"$f":"SUM(H65:S65)","v":3072390.575059399},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104431},1104349.75,115254546,351227219.74961418,115306119.22,365508090.51999998,832041429.48961425]
["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":1726},1725,62169274,35932663.517163873,2467520.8799999952,10539705.379999995,48939889.777163744]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,{"$f":"SUM(H67:S67)","v":260503},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1104883},1104801.75,118198796,355866131.28341293,117723180.09999999,374963652.91999996,848552964.30341291]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,240282.93501977398,50459.999999999985,1084142.98,1374885.9150197739]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1251},1250,58944455,29925246.458345354,0,0,29925246.458345354]
["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,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1078140},172832859,374124622.66445804,117746622.34999999,358563325.77999997,850434570.79445803]
["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,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1106074.75,177423820,387159883.26677805,117773640.09999999,376047795.89999998,880981319.26677799]
["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,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":{"$error":"#DIV/0!"}},{"$f":"+Z77-$T$371","v":-33999912},{"$f":"+AA77-$T$362-$T$364","v":-2624471.9999999725},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":-2624472.0000001192}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,19357.093300097305,16428.21408111004,17289.17500497173,15734.233168127957,13914.226846813626,14087.018833082058,11557.437651224729,12389.02850028172,13548.782494639368,14135.488496081918,16247.002448335259,20253.164195008296,{"$f":"SUM(H96:S96)","v":184940.86501977398}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,75888.933300097298,56569.46408111004,62207.015004971734,52051.553168127954,41349.866846813631,41982.458833082055,32721.31765122473,35765.888500281719,40011.902494639369,42159.92849608192,55389.272448335265,81882.454195008293,{"$f":"SUM(H101:S101)","v":617980.05501977401}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,0]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,111341.55535900491,108701.82905910158,102842.34967208562,98200.870820401717,91880.450893669156,120646.34008481413,186166.97670205426,195068.76878970218,101812.44689595254,97124.465832008544,104782.19066028218,110709.08492585066,{"$f":"SUM(H123:S123)","v":1429277.3296949274}]
["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,111341.55535900491,108701.82905910158,102842.34967208562,98200.870820401717,91880.450893669156,120646.34008481413,186166.97670205426,195068.76878970218,101812.44689595254,97124.465832008544,104782.19066028218,110709.08492585066,{"$f":"SUM(H128:S128)","v":1429277.3296949274}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3731.9573020730991,3847.8507827347339,3267.5511024217803,1859.7111216606668,1442.5042150220488,1145.5023719295232,1137.7575227374991,1130.0356933315309,1168.6678601474277,1762.7045661185348,3097.5717961323121,4509.7133597778829,{"$f":"SUM(H141:S141)","v":28101.527694087039}]
["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,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3731.9573020730991,3847.8507827347339,3267.5511024217803,1859.7111216606668,1442.5042150220488,1145.5023719295232,1137.7575227374991,1130.0356933315309,1168.6678601474277,1762.7045661185348,3097.5717961323121,4509.7133597778829,{"$f":"SUM(H146:S146)","v":28101.527694087039}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(H156:S156)","v":{"$error":"#DIV/0!"}}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2598635.2050290811,2469508.4677959289,2428471.5067207362,2315122.6267338661,2253612.1677403161,2213019.1158286468,2230774.1795118614,2246157.6556582418,2215266.0269917152,2342706.9308274314,2459742.9885176476,2579935.0772808637,{"$f":"SUM(H159:S159)","v":28352951.948636338}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2598635.2050290811,2469508.4677959289,2428471.5067207362,2315122.6267338661,2253612.1677403161,2213019.1158286468,2230774.1795118614,2246157.6556582418,2215266.0269917152,2342706.9308274314,2459742.9885176476,2579935.0772808637,{"$f":"SUM(H164:S164)","v":28352951.948636338}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,{"$f":"AVERAGE(H165:S165)","v":1238}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,6002718,5224478,5028072,4424029,4108931,3851315,3942739,4032941,3856935,4534700,5161999,5836351,{"$f":"SUM(H166:S166)","v":56005208}]
["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,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,58845940.590508938,51421742.111053661,42902818.719971411,25709831.473240599,19927044.027502198,16243908.752282064,15288510.794891667,14968272.153318433,15417892.77180792,21702982.324447684,39215913.194040209,55104237.751393296,{"$f":"SUM(H199:S199)","v":376749094.66445804}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24774959.73,20903103.329999998,16458996,5113914.51,3144907.95,1895042.94,1524947.22,1397604.6500000001,1600613.56,3700411.25,14485844.48,22746276.73,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117746622.34999999}]
[null,null,"Commodity Revenue",null,null,null,null,64178058.600000001,54148845.110000007,42651658.099999994,28165866.040000003,17308122.239999998,10420600.720000001,8379377.3200000003,7674363.4400000004,8799202.3900000006,20368139.48,37539970.330000006,58929122.009999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":358563325.77999997}]
[null,null,"Total Utah Revenue",null,null,null,null,147798958.92050895,126473690.55105367,102013472.81997141,58989612.023240596,40380074.217502192,28559552.412282065,25192835.334891666,24040240.243318435,25817708.721807919,45771533.054447681,91241728.004040211,136779636.4913933,{"$f":"SUM(T199:T201)","v":853059042.79445803}]
[null,null,"# of Customers",null,null,null,null,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,{"$f":"AVERAGE(H203:S203)","v":1078141}]
[null,null,"Sales Dth",null,null,null,null,23810298,19863514,15830213,11501434,7952876,6147312,6366397,6117150,5568370,8914538,14509819,22018168,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":114600177}]
[null,null,"Transportation Dth",null,null,null,null,6149568,5362346,5145004,4523278,4186409,4026994,4424985,4547771,3967809,4630381,5285716,5982421,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":58232682}]
[null,null,"Total Utah Dth",null,null,null,null,29959866,25225860,20975217,16024712,12139285,10174306,10791382,10664921,9536179,13544919,19795535,28000589,{"$f":"SUM(T204:T205)","v":172832859},{"$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,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["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,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$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,60605841.000508934,53065087.161053658,44289652.319971412,26831983.583240598,20804716.947502196,16873354.452282064,15901392.704891667,15484017.313318433,16071742.141807919,22590141.954447683,40432523.174040206,56718986.861393295,{"$f":"SUM(H362:S362)","v":389669439.61445802}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24778343.23,20906335,16461819.32,5116037.71,3146711.98,1896664.29,1526850,1398854.82,1601880.8800000001,3702008.39,14488724.65,22749409.830000002,{"$f":"SUM(H363:S363)","v":117773640.10000001}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66990321.170000002,56696599.720000006,44780148.329999991,29708035.140000004,18342486.529999997,11004569.060000001,8755696.6300000008,8025681.0600000005,9276975.4100000001,21442280.25,39407400.630000003,61617601.969999999,{"$f":"SUM(H365:S365)","v":376047795.89999998}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,152387147.84204894,130678626.67259365,105541807.14151141,61667009.394780606,42304306.909042194,29781721.803822063,26191346.206431665,24915183.834858432,26959570.491807919,47743775.804447681,94338846.304040208,141096448.8613933,{"$f":"SUM(H367:S367)","v":883605791.26677811},{"$f":"+T367","v":883605791.26677811}]
[null,null,"# of Customers",null,null,null,null,1106032,1106038,1106045,1106054,1106062,1106074,1106066,1106063,1106075,1106104,1106139,1106157,{"$f":"AVERAGE(H368:S368)","v":1106075.75}]
[null,null,"Sales Dth",null,null,null,null,24434240,20428771,16302450,11843587,8182365,6276874,6449889,6195095,5674371,9152852,14924136,22614647,{"$f":"SUM(H369:S369)","v":152479277}]
[null,null,"Transportation Dth",null,null,null,null,6246178,5427774,5210241,4626891,4287361,4049421,4452549,4561691,4017559,4679395,5347221,6038174,58944455]
[null,null,"SystemTotal Dth",null,null,null,null,30680418,25856545,21512691,16470478,12469726,10326295,10902438,10756786,9691930,13832247,20271357,28652821,211423732]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1}]
[null,null,null,null,null,null,null,5318849.1549835578,6581831.086441718,6347162.0235725716,1407615.9410200976,2920459.8613026552,1176959.85762945,678601.17225685716,328016.81805881485,-921575.62777431682,927767.20312474668,3634023.6816909462,6747128.9973071516]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1245}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28006}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104431}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1725}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1104883}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1250}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[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$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$156","v":{"$error":"#DIV/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$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":{"$error":"#DIV/0!"}}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27924.75}]
[]
[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,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1104349.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1104801.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":{"$error":"#DIV/0!"}}]
[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,{"$f":"+T467","v":{"$error":"#DIV/0!"}}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":{"$error":"#DIV/0!"}}]

{"sheet":"YE Proj Rev 2020 with CET","index":37,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"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,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","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$21","v":1076450},{"$f":"+$T$21","v":1076450},{"$f":"+$T$22","v":111701691},{"$f":"+$T$15","v":344743863.87961423},{"$f":"+$T$17","v":115306119.22},{"$f":"+$T$19","v":349494484.82999998},{"$f":"SUM(AA13:AC13)","v":809544467.92961431}]
["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$48","v":426},{"$f":"+$T$48","v":426},{"$f":"+$T$49","v":2507072},{"$f":"+$T$42","v":2421037.0087392982},{"$f":"+$T$44","v":2189699.0700000003},{"$f":"+$T$46","v":7844177.0099999998},{"$f":"SUM(AA14:AC14)","v":12454913.088739298}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,57887178.124983564,48141419.496441714,38566821.91357258,23779736.8410201,15615534.811302667,13076483.327629449,12394606.492256854,12326629.918058816,14257752.462225681,19559764.343124755,36966539.521690935,52171396.627307162,{"$f":"SUM(H15:S15)","v":344743863.87961423},null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2029961.765059399},{"$f":"+$T$62","v":227361.81000000003},{"$f":"+$T$64","v":815067.00000000012},{"$f":"SUM(AA15:AC15)","v":3072390.575059399}]
["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",{"$f":"SUM(X13:X15)","v":1076877},1076877,{"$f":"SUM(Z13:Z15)","v":114469266},{"$f":"SUM(AA13:AA15)","v":349194862.65341294},117723180.09999999,358153728.83999997,825071771.593413]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,24393496.559999999,20550708.879999999,16157055.07,4957455.13,3009792.2,1761992.72,1418671,1296958.3,1495150.6,3579808.19,14239326.57,22445704,{"$f":"SUM(H17:S17)","v":115306119.22}]
["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,63103862.740000002,53162903.870000005,41796902.019999996,27314323.260000002,16583193.42,9708133.9800000004,7816518.25,7145912,8237901.4699999997,19723837.23,36835904.480000004,58065092.109999999,{"$f":"SUM(H19:S19)","v":349494484.82999998},null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":184940.86501977398},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":617980.05501977401}]
["FIRM",null,"Total Revenue","sales",null,null,null,145384537.42498356,121855032.24644172,96520779.003572583,56051515.2310201,35208520.431302667,24546610.02762945,21629795.742256854,20769500.218058817,23990804.53222568,42863409.763124757,88041770.571690947,132682192.73730716,{"$f":"SUM(H20:S20)","v":809544467.92961431},null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},184940.86501977398,23442.249999999996,409596.94,617980.05501977401]
["FIRM",null,"# of Customers","sales",null,null,null,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,1076450,{"$f":"AVERAGE(H21:S21)","v":1076450}]
["FIRM",null,"Total Dth","sales",null,null,null,20168582,16991359,13358679,8729912,5300143,3102810,2498232,2283900,2632910,6303922,11773098,18558144,{"$f":"SUM(H22:S22)","v":111701691},null,null,"CET",null,null,null,{"$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$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1429277.3296949274},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1429277.3296949274}]
["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$120","v":1},{"$f":"+$T$120","v":0},{"$f":"+$T$121","v":0},{"$f":"+$T$114","v":0},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},0]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":21619},{"$f":"+$T$141","v":28101.527694087039},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28101.527694087039]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1238},{"$f":"+$T$165","v":1238},{"$f":"+$T$166","v":56005208},{"$f":"+$T$159","v":28352951.948636338},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},28352951.948636338]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1246},1245,58232682,29810330.806025352,0,0,29810330.806025352]
["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",{"$f":"+X34+X24+X16+X20","v":1078141},1078140,172832859,379190134.32445806,{"$f":"+AB34+AB24+AB16+AB20","v":117746622.34999999},358563325.77999997,855500082.45445812]
["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$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,325010.54705459974,305119.51445733214,272381.15269064368,156206.00121001099,144378.03963985277,147127.89356418885,135787.86703113644,127777.83506912629,134659.18160561426,143473.15461687755,249288.8336262501,279826.9881736649,{"$f":"SUM(H42:S42)","v":2421037.0087392982},null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["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$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,361541.62,331098.82,281472.46999999997,136815.21,114256.57,111449.60000000001,86219.13,77964.58,84854.55,99168.27,225124.5,279733.75,{"$f":"SUM(H44:S44)","v":2189699.0700000003},null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,960278.66,879420.55999999994,747609.64,753817.22,629524.84,614059.09,475045.61,429565.08,467527.06000000006,546392.09,597945.66,742991.5,{"$f":"SUM(H46:S46)","v":7844177.0099999998},null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1646830.8270545998,1515638.8944573321,1301463.2626906438,1046838.431210011,888159.44963985274,872636.5835641888,697052.6070311364,635307.49506912637,687040.79160561436,789033.51461687754,1072358.9936262502,1302552.238173665,{"$f":"SUM(H47:S47)","v":12454913.088739298},null,null,"DSM",null,null,null,{"$f":"+$T$320","v":0},null,null,{"$f":"SUM(AA47:AC47)","v":0}]
["FIRM",null,"# of Customers","sales",null,null,null,426,426,426,426,426,426,426,426,426,426,426,426,{"$f":"AVERAGE(H48:S48)","v":426},null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,306914,281071,238943,240927,201202,196259,151829,137293,149426,174632,191109,237467,{"$f":"SUM(H49:S49)","v":2507072}]
["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$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["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",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["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$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["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",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,150542.71748052764,170733.01843573939,161039.18120797834,157836.47916643071,172977.24686385767,179374.86396995571,168847.23421579984,191211.62154893635,171208.35373416939,177831.95698441446,172088.9053006219,156270.18615096764,{"$f":"SUM(H60:S60)","v":2029961.765059399}]
["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",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16861.240000000002,19122.61,18036.87,17678.16,19373.97,20090.52,18911.400000000001,21416.28,19175.849999999999,19917.71,19274.47,17502.73,{"$f":"SUM(H62:S62)","v":227361.81000000003}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60445.67,68552.45,64660.19,63374.25,69453.55,72022.31,67795.27,76774.990000000005,68743.3,71402.8,69096.86,62745.36,{"$f":"SUM(H64:S64)","v":815067.00000000012},null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1106056.75,177292909,390912231.47175831,117750197.84999999,375638198.95999998,884300628.28175831]
["FIRM",null,"Total Revenue","sales",null,null,null,227849.62748052762,258408.07843573939,243736.24120797834,238888.88916643072,261804.76686385769,271487.69396995567,255553.90421579982,289402.89154893637,259127.50373416941,269152.46698441444,260460.23530062189,236518.27615096763,{"$f":"SUM(H65:S65)","v":3072390.575059399},null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104431},1104349.75,115254546,356292731.40961421,115306119.22,365508090.51999998,837106941.14961433]
["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":1726},1725,62169274,35932663.517163873,2467520.8799999952,10539705.379999995,48939889.777163744]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,{"$f":"SUM(H67:S67)","v":260503},null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1104883},1104801.75,118198796,360931642.94341296,117723180.09999999,374963652.91999996,853618475.963413]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,240282.93501977398,50459.999999999985,1084142.98,1374885.9150197739]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1251},1250,58944455,29925246.458345354,0,0,29925246.458345354]
["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,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1078140},172832859,379190134.32445806,117746622.34999999,358563325.77999997,855500082.45445812]
["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,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1106074.75,177423820,392225394.92677808,117773640.09999999,376047795.89999998,886046830.92677808]
["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,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":{"$error":"#DIV/0!"}},{"$f":"+Z77-$T$371","v":-33999912},{"$f":"+AA77-$T$362-$T$364","v":-2624472.0000000321},{"$f":"+AB77-$T$363","v":0},{"$f":"+AC77-$T$365","v":0},{"$f":"+AD77-$T$367","v":-2624472}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,853068579.39399993]
["INTERRUPTIBLE",null,"# of Customers","sales"]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","I-4_I4A_I4B","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS_IS-2","Distribution Non-Gas Rev","sales",null,null,null,19357.093300097305,16428.21408111004,17289.17500497173,15734.233168127957,13914.226846813626,14087.018833082058,11557.437651224729,12389.02850028172,13548.782494639368,14135.488496081918,16247.002448335259,20253.164195008296,{"$f":"SUM(H96:S96)","v":184940.86501977398}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,{"$f":"SUM(H98:S98)","v":23442.249999999996}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,{"$f":"SUM(H100:S100)","v":409596.94}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,75888.933300097298,56569.46408111004,62207.015004971734,52051.553168127954,41349.866846813631,41982.458833082055,32721.31765122473,35765.888500281719,40011.902494639369,42159.92849608192,55389.272448335265,81882.454195008293,{"$f":"SUM(H101:S101)","v":617980.05501977401}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,{"$f":"AVERAGE(H102:S102)","v":18}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,{"$f":"SUM(H103:S103)","v":130911}]
["INTERRUPTIBLE"]
["INTERRUPTIBLE","IS-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"P1","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,0]
[null,null,null,"sales"]
[null,null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"sales"]
[null,null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Revenue","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,0]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,0]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,0]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,111341.55535900491,108701.82905910158,102842.34967208562,98200.870820401717,91880.450893669156,120646.34008481413,186166.97670205426,195068.76878970218,101812.44689595254,97124.465832008544,104782.19066028218,110709.08492585066,{"$f":"SUM(H123:S123)","v":1429277.3296949274}]
["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,111341.55535900491,108701.82905910158,102842.34967208562,98200.870820401717,91880.450893669156,120646.34008481413,186166.97670205426,195068.76878970218,101812.44689595254,97124.465832008544,104782.19066028218,110709.08492585066,{"$f":"SUM(H128:S128)","v":1429277.3296949274}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"AVERAGE(H129:S129)","v":6}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,{"$f":"SUM(H130:S130)","v":2205855}]
["TRANSPORTATION"]
["TRANSPORTATION","FT2","Distribution Non-Gas Rev","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,null,"trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TRANSPORTATION"]
["TRANSPORTATION","MT","Distribution Non-Gas Rev","trans",null,null,null,3731.9573020730991,3847.8507827347339,3267.5511024217803,1859.7111216606668,1442.5042150220488,1145.5023719295232,1137.7575227374991,1130.0356933315309,1168.6678601474277,1762.7045661185348,3097.5717961323121,4509.7133597778829,{"$f":"SUM(H141:S141)","v":28101.527694087039}]
["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,{"$f":"SUM(H143:S143)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H145:S145)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,3731.9573020730991,3847.8507827347339,3267.5511024217803,1859.7111216606668,1442.5042150220488,1145.5023719295232,1137.7575227374991,1130.0356933315309,1168.6678601474277,1762.7045661185348,3097.5717961323121,4509.7133597778829,{"$f":"SUM(H146:S146)","v":28101.527694087039}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H147:S147)","v":1}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,{"$f":"SUM(H148:S148)","v":21619}]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H150:S150)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H152:S152)","v":0}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H154:S154)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H155:S155)","v":0}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(H156:S156)","v":{"$error":"#DIV/0!"}}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H157:S157)","v":0}]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2598635.2050290811,2469508.4677959289,2428471.5067207362,2315122.6267338661,2253612.1677403161,2213019.1158286468,2230774.1795118614,2246157.6556582418,2215266.0269917152,2342706.9308274314,2459742.9885176476,2579935.0772808637,{"$f":"SUM(H159:S159)","v":28352951.948636338}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H163:S163)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,2598635.2050290811,2469508.4677959289,2428471.5067207362,2315122.6267338661,2253612.1677403161,2213019.1158286468,2230774.1795118614,2246157.6556582418,2215266.0269917152,2342706.9308274314,2459742.9885176476,2579935.0772808637,{"$f":"SUM(H164:S164)","v":28352951.948636338}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,1238,{"$f":"AVERAGE(H165:S165)","v":1238}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,6002718,5224478,5028072,4424029,4108931,3851315,3942739,4032941,3856935,4534700,5161999,5836351,{"$f":"SUM(H166:S166)","v":56005208}]
["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,{"$f":"SUM(H195:S195)","v":0}]
[null,"DSM","Distribution Non-Gas Rev"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Utah Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,61314503.200508937,51434464.391053662,41770818.829971418,26743402.763240598,18512445.4475022,15970590.062282065,15347583.944891669,15319070.863318434,17114121.921807919,22555505.04444769,40190493.014040209,55541606.841393299,{"$f":"SUM(H199:S199)","v":381814606.32445806}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24774959.73,20903103.329999998,16458996,5113914.51,3144907.95,1895042.94,1524947.22,1397604.6500000001,1600613.56,3700411.25,14485844.48,22746276.73,{"$f":"+T188+T71+T170+T161+T152+T143+T134+T125+T116+T107+T98+T89+T80+T62+T53+T44+T35+T17","v":117746622.34999999}]
[null,null,"Commodity Revenue",null,null,null,null,64178058.600000001,54148845.110000007,42651658.099999994,28165866.040000003,17308122.239999998,10420600.720000001,8379377.3200000003,7674363.4400000004,8799202.3900000006,20368139.48,37539970.330000006,58929122.009999998,{"$f":"+T190+T73+T172+T163+T154+T145+T136+T127+T118+T109+T100+T91+T82+T64+T55+T46+T37+T19","v":358563325.77999997}]
[null,null,"Total Utah Revenue",null,null,null,null,150267521.53050894,126486412.83105367,100881472.92997141,60023183.313240603,38965475.637502193,28286233.722282067,25251908.484891668,24391038.953318436,27513937.871807918,46624055.774447694,92216307.824040204,137217005.5813933,{"$f":"SUM(T199:T201)","v":858124554.454458}]
[null,null,"# of Customers",null,null,null,null,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,1078141,{"$f":"AVERAGE(H203:S203)","v":1078141}]
[null,null,"Sales Dth",null,null,null,null,23810298,19863514,15830213,11501434,7952876,6147312,6366397,6117150,5568370,8914538,14509819,22018168,{"$f":"+T76+T121+T112+T103+T94+T85+T67+T58+T49+T40+T22","v":114600177}]
[null,null,"Transportation Dth",null,null,null,null,6149568,5362346,5145004,4523278,4186409,4026994,4424985,4547771,3967809,4630381,5285716,5982421,{"$f":"T193+T184+T175+T166+T157+T148+T139+T130","v":58232682}]
[null,null,"Total Utah Dth",null,null,null,null,29959866,25225860,20975217,16024712,12139285,10174306,10791382,10664921,9536179,13544919,19795535,28000589,{"$f":"SUM(T204:T205)","v":172832859},{"$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,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,{"$f":"SUM(H238:S238)","v":11548867.529999999}]
[null,null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H240:S240)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,{"$f":"SUM(H242:S242)","v":16013605.689999999}]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,{"$f":"SUM(H243:S243)","v":27562473.220000003}]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,{"$f":"AVERAGE(H244:S244)","v":27899.75}]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,{"$f":"SUM(H245:S245)","v":3552855}]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,{"$f":"SUM(H247:S247)","v":154975.35999999999}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H249:S249)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,{"$f":"SUM(H251:S251)","v":776774.95}]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,{"$f":"SUM(H252:S252)","v":931750.31}]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,{"$f":"AVERAGE(H253:S253)","v":24}]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,{"$f":"SUM(H254:S254)","v":172339}]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,{"$f":"SUM(H256:S256)","v":32937.399999999994}]
["FIRM",null,null,"sales"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(H258:S258)","v":0}]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,{"$f":"SUM(H260:S260)","v":19543.440000000002}]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,{"$f":"SUM(H261:S261)","v":52480.84}]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AVERAGE(H262:S262)","v":1}]
["FIRM",null,"Total Dth","sales",null,null,null,341,408,432,407,395,345,317,358,350,260,412,311,{"$f":"SUM(H263:S263)","v":4336}]
["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,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,{"$f":"SUM(H274:S274)","v":55342.07}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H276:S276)","v":27017.749999999993}]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,{"$f":"SUM(H278:S278)","v":674546.04}]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,{"$f":"SUM(H279:S279)","v":756905.8600000001}]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"AVERAGE(H280:S280)","v":5}]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,{"$f":"SUM(H281:S281)","v":149658}]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H301:S301)","v":78206.012319999994}]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H305:S305)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,{"$f":"SUM(H306:S306)","v":78206.012319999994}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"AVERAGE(H307:S307)","v":3}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,{"$f":"SUM(H308:S308)","v":146691}]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H310:S310)","v":36709.64}]
["TRANSPORTATION","Trans",null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(H314:S314)","v":0}]
["TRANSPORTATION",null,"Total Revenue","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,{"$f":"SUM(H315:S315)","v":36709.64}]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AVERAGE(H316:S316)","v":2}]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,{"$f":"SUM(H317:S317)","v":565082}]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,{"$f":"SUM(H319:S319)","v":1128222.5899999992}]
[null,"DSM","Distribution Non-Gas Rev","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H320:S320)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,null,null,null,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,{"$f":"SUM(H322:S322)","v":12920344.949999999}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,{"$f":"SUM(H323:S323)","v":27017.749999999993}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,{"$f":"SUM(H326:S326)","v":30546748.472319998}]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,{"$f":"AVERAGE(H327:S327)","v":27934.75}]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,{"$f":"SUM(H328:S328)","v":3879188}]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$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,63074403.610508934,53077809.441053659,43157652.429971419,27865554.873240598,19390118.367502198,16600035.762282064,15960465.854891669,15834816.023318434,17767971.29180792,23442664.674447689,41407102.994040206,57156355.951393299,{"$f":"SUM(H362:S362)","v":394734951.27445811}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24778343.23,20906335,16461819.32,5116037.71,3146711.98,1896664.29,1526850,1398854.82,1601880.8800000001,3702008.39,14488724.65,22749409.830000002,{"$f":"SUM(H363:S363)","v":117773640.10000001}]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,{"$f":"SUM(H364:S364)","v":114915.65232000001}]
[null,null,"Commodity Revenue",null,null,null,null,66990321.170000002,56696599.720000006,44780148.329999991,29708035.140000004,18342486.529999997,11004569.060000001,8755696.6300000008,8025681.0600000005,9276975.4100000001,21442280.25,39407400.630000003,61617601.969999999,{"$f":"SUM(H365:S365)","v":376047795.89999998}]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,154855710.45204896,130691348.95259365,104409807.25151141,62700580.684780598,40889708.329042196,29508403.113822065,26250419.35643167,25265982.544858433,28655799.641807918,48596298.524447694,95313426.124040216,141533817.95139331,{"$f":"SUM(H367:S367)","v":888671302.92677808},{"$f":"+T367","v":888671302.92677808}]
[null,null,"# of Customers",null,null,null,null,1106032,1106038,1106045,1106054,1106062,1106074,1106066,1106063,1106075,1106104,1106139,1106157,{"$f":"AVERAGE(H368:S368)","v":1106075.75}]
[null,null,"Sales Dth",null,null,null,null,24434240,20428771,16302450,11843587,8182365,6276874,6449889,6195095,5674371,9152852,14924136,22614647,{"$f":"SUM(H369:S369)","v":152479277}]
[null,null,"Transportation Dth",null,null,null,null,6246178,5427774,5210241,4626891,4287361,4049421,4452549,4561691,4017559,4679395,5347221,6038174,58944455]
[null,null,"SystemTotal Dth",null,null,null,null,30680418,25856545,21512691,16470478,12469726,10326295,10902438,10756786,9691930,13832247,20271357,28652821,211423732]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":1}]
[null,null,null,null,null,null,null,7787411.7649835572,6594553.3664417192,5215162.1335725784,2441187.2310200967,1505861.281302657,903641.1676294487,737674.32225685939,678815.52805881575,774653.52222568169,1780289.9231247529,4608603.5016909465,7184498.0873071598]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1245}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28006}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104431}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1725}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1104883}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1250}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[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$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$156","v":{"$error":"#DIV/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$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":{"$error":"#DIV/0!"}}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27924.75}]
[]
[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,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1104349.75}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":{"$error":"#DIV/0!"}}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1104801.75}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":{"$error":"#DIV/0!"}}]
[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,{"$f":"+T467","v":{"$error":"#DIV/0!"}}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":{"$error":"#DIV/0!"}}]

{"sheet":"AVG Projected Rev 2020 adj HDD","index":38,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"merged":[]}
["AVG Projected Rev 2020 adj HDD",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,"2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","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$21","v":1076450},{"$f":"+$T$21","v":1064691.3333333333},{"$f":"+$T$22","v":107928840},{"$f":"+$T$15","v":331535692.88608509},{"$f":"+$T$17","v":111456252.22},{"$f":"+$T$19","v":337689913.17000002},{"$f":"SUM(AA13:AC13)","v":780681858.27608514}]
["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$48","v":426},{"$f":"+$T$48","v":442.5},{"$f":"+$T$49","v":2731317},{"$f":"+$T$42","v":2646106.1564776073},{"$f":"+$T$44","v":2395432.3600000003},{"$f":"+$T$46","v":8545799.2400000002},{"$f":"SUM(AA14:AC14)","v":13587337.756477607}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,54255023.019988097,46255041.662192591,38055240.288895197,22404162.66334616,16722871.41141375,12987832.865693837,11949581.116326857,11847756.596210502,12338884.209643394,18146128.479627557,35101955.831280127,51471214.741466984,331535692.88608509,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2047342.8803363019},{"$f":"+$T$62","v":227361.81000000003},{"$f":"+$T$64","v":815067.00000000012},{"$f":"SUM(AA15:AC15)","v":3089771.6903363019}]
["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",{"$f":"SUM(X13:X15)","v":1076877},1065134.8333333333,{"$f":"SUM(Z13:Z15)","v":110920660},{"$f":"SUM(AA13:AA15)","v":336229141.92289901},114079046.39,347050779.41000003,797358967.72289908]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23758964.650000002,19557696.77,15297697.77,4855474.1899999995,2926060.3400000003,1664345.76,1319557.25,1281249.3,1444528.9700000002,3397273.19,13741040.16,22212363.870000001,111456252.22]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,61462383.640000001,50594067.560000002,39573819.100000001,26752434.119999997,16121852.039999999,9170124,7270426.5199999996,7059359.4500000002,7958989.0700000003,18718115.59,35546880.700000003,57461461.379999995,337689913.17000002,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":187358.79761443246},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":620397.98761443247}]
["FIRM",null,"Total Revenue","sales",null,null,null,139476371.30998808,116406805.9921926,92926757.158895195,54012070.973346159,35770783.791413754,23822302.625693835,20539564.886326857,20188365.346210502,21742402.249643393,40261517.259627558,84389876.691280127,131145039.99146698,780681858.27608502,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},187358.79761443246,23442.249999999996,409596.94,620397.98761443247]
["FIRM",null,"# of Customers","sales",null,null,null,1058287,1059912,1062554,1062832,1063564,1063866,1061844,1063412,1064284,1067602,1071689,1076450,1064691.3333333333]
["FIRM",null,"Total Dth","sales",null,null,null,19643950,16170335,12648161,8550327,5152694,2930857,2323696,2256237,2543767,5982484,11361114,18365218,107928840,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$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1438720.3015346022},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1438720.3015346022}]
["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$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":33999912},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":21619},{"$f":"+$T$141","v":28214.840786394325},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28214.840786394325]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1238},{"$f":"+$T$165","v":1166.5},{"$f":"+$T$166","v":55353696},{"$f":"+$T$159","v":27638354.133007061},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},27638354.133007061]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1246},1174.5,91581082,31729761.275328059,0,0,31729761.275328059]
["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",{"$f":"+X34+X24+X16+X20","v":1078141},1066327.3333333333,202632653,368146261.9958415,{"$f":"+AB34+AB24+AB16+AB20","v":114102488.64},347460376.35000002,829709126.98584151]
["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$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,382698.44518725527,358632.66417095147,318776.82387696765,177754.01460410157,164890.55609721909,167827.58960715737,136356.55759523247,128307.20975254949,135222.33411354397,144079.52215829195,250414.74572722643,281145.69358711049,2646106.1564776073,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["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$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,86219.13,77964.58,84854.55,99168.27,225124.5,279733.75,2395432.3600000003,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.81,862146.34999999986,858964.34000000008,728079.55,709973.06,475045.61,429565.08,467527.06000000006,546392.09,597945.66,742991.5,8545799.2400000002,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1911516.9251872553,1757854.9341709516,1505518.3138769674,1192617.4146041018,1025114.0260972192,1006658.2996071575,697621.29759523249,635836.86975254957,687603.94411354396,789639.88215829199,1073484.9057272265,1303870.9435871104,13587337.756477606,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,459,459,459,459,459,459,426,426,426,426,426,426,442.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,151829,137293,149426,174632,191109,237467,2731317]
["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$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["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",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["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$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["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",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,151831.70738743551,172194.88363940865,162418.04479073422,159187.92045476421,174458.32764899335,180910.72308899363,170292.95266146018,192848.8302931962,172674.2888372188,179354.60532938925,173562.37995242991,157608.21625227752,2047342.8803363019]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16861.240000000002,19122.61,18036.87,17678.16,19373.97,20090.52,18911.400000000001,21416.28,19175.849999999999,19917.71,19274.47,17502.73,227361.81000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60445.67,68552.45,64660.19,63374.25,69453.55,72022.31,67795.27,76774.990000000005,68743.3,71402.8,69096.86,62745.36,815067.00000000012,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1094244.0833333333,207092703,379865941.21054709,114106064.14,364535249.53000003,858507254.88054717]
["FIRM",null,"Total Revenue","sales",null,null,null,229138.61738743552,259869.94363940868,245115.10479073421,240240.33045476422,263285.84764899337,273023.55308899365,256999.62266146019,291040.10029319621,260593.4388372188,270675.11532938923,261933.70995242993,237856.30625227751,3089771.6903363019,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104431},1092591.0833333333,111481695,343084560.41608506,111456252.22,353703518.86000001,808244331.49608517]
["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,{"$f":"+X77-X65","v":1726},1671,95741919,38096962.182076454,2673254.1700000018,11241327.610000014,52011543.962076306]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,260503,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1104883},1093059.5833333333,114650190,347965922.21289903,114079046.39,363860703.49000001,825905672.09289908]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,242700.86761443247,50459.999999999985,1084142.98,1377303.8476144325]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1251},1179.5,92292855,31844676.92764806,0,0,31844676.92764806]
["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,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1066327.3333333333},202632653,368146261.9958415,114102488.64,347460376.35000002,829709126.98584151]
["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,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1094262.0833333333,207223614,381181522.59816152,114129506.39,364944846.47000003,860255875.45816147]
["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,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":8.694769348949194E-8},{"$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,19625.91663131829,16647.055145164119,17522.708514564907,15941.230749171697,14090.165693007202,14265.906189031479,11693.157110290371,12538.939372485245,13718.484805944116,14315.203214746507,16462.750955818141,20537.279232890363,187358.79761443246]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23442.249999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,409596.94]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,76157.756631318291,56788.305145164115,62440.548514564907,52258.550749171693,41525.805693007205,42161.346189031479,32857.037110290374,35915.799372485242,40181.604805944116,42339.643214746509,55605.020955818138,82166.569232890353,620397.98761443247]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,130911]
["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,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[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,"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,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,33999912]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,112074.99757280448,109417.09071889514,103517.25547934722,98843.809441959398,92479.85935873189,121443.86697974196,187415.72085170785,196378.82150542937,102480.25946884457,97759.99115178769,105470.45722170072,111438.17178365201,1438720.3015346022]
["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,112074.99757280448,109417.09071889514,103517.25547934722,98843.809441959398,92479.85935873189,121443.86697974196,187415.72085170785,196378.82150542937,102480.25946884457,97759.99115178769,105470.45722170072,111438.17178365201,1438720.3015346022]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,2205855]
["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,3749.887999131643,3866.4891880599962,3282.6463516413332,1866.2103689335554,1446.4561080866458,1147.6409891789272,1139.8486737594194,1132.0797077525474,1170.9478871995436,1768.6114744276163,3111.6290512522392,4532.3929869708545,28214.840786394325]
["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,3749.887999131643,3866.4891880599962,3282.6463516413332,1866.2103689335554,1446.4561080866458,1147.6409891789272,1139.8486737594194,1132.0797077525474,1170.9478871995436,1768.6114744276163,3111.6290512522392,4532.3929869708545,28214.840786394325]
["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,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2469862.818486169,2344437.384266845,2305746.6010796288,2194066.6611582586,2133808.4975671689,2093171.733427078,2234317.522186215,2249732.6039179415,2218777.5079608704,2346480.247044317,2463756.7633689404,2584195.7925436278,27638354.133007061]
["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,2469862.818486169,2344437.384266845,2305746.6010796288,2194066.6611582586,2133808.4975671689,2093171.733427078,2234317.522186215,2249732.6039179415,2218777.5079608704,2346480.247044317,2463756.7633689404,2584195.7925436278,27638354.133007061]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1238,1238,1238,1238,1238,1238,1166.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3942739,4032941,3856935,4534700,5161999,5836351,55353696]
["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,57613572.793252207,49478943.229321919,41185210.368988089,25270528.51012335,19522751.273886956,15785306.325975018,14909502.875405524,14847401.080759857,15201634.032717014,21148592.660000518,38333440.557557501,54849378.287853502,368146261.99584144]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24197045.550000001,19961704.859999999,15642761.369999999,5031017.42,3079063.4400000004,1814804.03,1425833.47,1381895.6500000001,1549991.9300000002,3517876.25,13987558.07,22512936.600000001,114102488.64]
[null,null,"Commodity Revenue",null,null,null,null,62686959.969999999,51717098.050000004,40543111.890000001,27709124.019999996,16945335.57,9978504.7100000009,7833285.5899999999,7587810.8900000006,8520289.9900000002,19362417.84,36250946.550000004,58325491.279999994,347460376.35000002]
[null,null,"Total Utah Revenue",null,null,null,null,144497578.31325221,121157746.13932192,97371083.628988087,58010669.950123347,39547150.283886954,27578615.065975018,24168621.935405523,23817107.62075986,25271915.952717014,44028886.750000522,88571945.177557498,135687806.1678535,829709126.98584151]
[null,null,"# of Customers",null,null,null,null,1059868,1061493,1064135,1064413,1065145,1065447,1063535,1065103,1065975,1069293,1073380,1078141,1066327.3333333333]
[null,null,"Sales Dth",null,null,null,null,23333729,19086305,15156302,11355455,7836926,6006014,6191861,6089487,5479227,8593100,14097835,21825242,145051483]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4424985,4547771,3967809,4630381,5285716,5982421,57581170]
[null,null,"Total Utah Dth",null,null,null,null,29343542,24328447,20193468,15779745,11931028,9940588,10616846,10637258,9447036,13223481,19383551,27807663,202632653,{"$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,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[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,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["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,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["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,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["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,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["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,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["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,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[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,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$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,59373473.203252204,51122288.279321916,42572043.968988091,26392680.620123349,20400424.193886958,16414752.025975017,15522384.785405524,15363146.240759857,15855483.402717013,22035752.290000517,39550050.537557498,56464127.397853501,381066606.94584143]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24200429.050000001,19964936.530000001,15645584.689999999,5033140.62,3080867.47,1816425.3800000001,1427736.25,1383145.82,1551259.2500000002,3519473.39,13990438.24,22516069.700000003,114129506.38999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,65499222.539999999,54264852.660000004,42671602.119999997,29251293.119999997,17979699.859999999,10562473.050000001,8209604.9000000004,7939128.5100000007,8998063.0099999998,20436558.609999999,38118376.850000001,61013971.239999995,364944846.47000003]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,149085767.2347922,125362682.2608619,100899417.95052809,60688067.32166335,41471382.975426957,28800784.45751502,25167132.806945525,24692051.212299857,26413777.722717009,46001129.500000522,91669063.47755751,140004618.53785351,860255875.45816135,{"$f":"+T367","v":860255875.45816135}]
[null,null,"# of Customers",null,null,null,null,1087759,1089390,1092039,1092326,1093066,1093380,1091460,1093025,1093909,1097256,1101378,1106157,1094262.0833333333]
[null,null,"Sales Dth",null,null,null,null,23957671,19651562,15628539,11697608,8066415,6135576,6275353,6167432,5585228,8831414,14512152,22421721,148930671]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4452549,4561691,4017559,4679395,5347221,6038174,58292943]
[null,null,"SystemTotal Dth",null,null,null,null,30064094,24959132,20730942,16225511,12261469,10092577,10727902,10729123,9602787,13510809,19859373,28459895,207223614]
[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$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1245}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28006}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104431}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1725}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1104883}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1250}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[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$21","v":1064691.3333333333}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":442.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1065134.8333333333}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1166.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1173.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1066326.3333333333}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27924.75}]
[]
[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,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1094243.0833333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1092591.0833333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1670}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1093059.5833333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1178.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1066326.3333333333}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1094261.0833333333}]

{"sheet":"AVG Proj Rev 2020 ","index":39,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"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,"2020-01-31","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","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$21","v":1076450},{"$f":"+$T$21","v":1064691.3333333333},{"$f":"+$T$22","v":110522524},{"$f":"+$T$15","v":336229888.66049087},{"$f":"+$T$17","v":114106617.90999998},{"$f":"+$T$19","v":345805083.54000002},{"$f":"SUM(AA13:AC13)","v":796141590.1104908}]
["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$48","v":426},{"$f":"+$T$48","v":442.5},{"$f":"+$T$49","v":2731317},{"$f":"+$T$42","v":2635958.7701846408},{"$f":"+$T$44","v":2395432.3600000003},{"$f":"+$T$46","v":8545799.2400000002},{"$f":"SUM(AA14:AC14)","v":13577190.370184641}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,54513078.980245054,47414331.749732465,39206211.044310123,22467708.376138754,16832010.939805664,13197185.825736756,12170963.195527336,11833366.892753787,12422509.080910627,18560289.249130949,35850479.377346866,51761753.94885245,336229888.66049087,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2032611.2197407591},{"$f":"+$T$62","v":227361.81000000003},{"$f":"+$T$64","v":815067.00000000012},{"$f":"SUM(AA15:AC15)","v":3075040.0297407592}]
["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",{"$f":"SUM(X13:X15)","v":1076877},1065134.8333333333,{"$f":"SUM(Z13:Z15)","v":113514344},{"$f":"SUM(AA13:AA15)","v":340898458.65041625},116729412.07999998,355165949.78000003,812793820.51041627]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,23981903.25,20234978.960000001,15948481.459999999,4894739,2973762.56,1741394.36,1399421.3499999999,1281249.3,1478252.5,3550383.4299999997,14176347.74,22445704,114106617.90999998]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,62039106.509999998,52346137.920000002,41257340.140000001,26968773.25,16384679.18,9594642.3000000007,7710457.5099999998,7059359.4500000002,8144797.1699999999,19561714.300000001,36672983.700000003,58065092.109999999,345805083.54000002,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":185309.43761883184},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":409596.94},{"$f":"SUM(AA19:AC19)","v":618348.62761883182}]
["FIRM",null,"Total Revenue","sales",null,null,null,140534088.74024504,119995448.62973247,96412032.644310117,54331220.626138754,36190452.679805666,24533222.485736758,21280842.055527337,20173975.642753787,22045558.750910625,41672386.979130954,86699810.817346871,132272550.05885245,796141590.1104908,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},185309.43761883184,23442.249999999996,409596.94,618348.62761883182]
["FIRM",null,"# of Customers","sales",null,null,null,1058287,1059912,1062554,1062832,1063564,1063866,1061844,1063412,1064284,1067602,1071689,1076450,1064691.3333333333]
["FIRM",null,"Total Dth","sales",null,null,null,19828276,16730313,13186230,8619471,5236696,3066537,2464334,2256237,2603153,6252106,11721027,18558144,110522524,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$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1430716.749752156},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1430716.749752156}]
["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$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":33999912},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":21619},{"$f":"+$T$141","v":28118.800343056344},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28118.800343056344]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1238},{"$f":"+$T$165","v":1166.5},{"$f":"+$T$166","v":55353696},{"$f":"+$T$159","v":27600243.727711178},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},27600243.727711178]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1246},1174.5,91581082,31683551.27780639,0,0,31683551.27780639]
["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",{"$f":"+X34+X24+X16+X20","v":1078141},1066327.3333333333,205226337,372767319.36584151,{"$f":"+AB34+AB24+AB16+AB20","v":116752854.32999998},355575546.72000003,845095720.41584146]
["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$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,381151.90690210467,357189.1203923428,317503.85147050867,177084.58509446698,164276.17993717513,167220.97128838327,135874.55421163584,127858.52921394064,134745.02460387323,143565.5850101884,249460.45972959319,280028.00233042799,2635958.7701846408,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["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$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,418159.35,382712.45999999996,324595.14,155899.06,132143.92000000001,128857.65000000001,86219.13,77964.58,84854.55,99168.27,225124.5,279733.75,2395432.3600000003,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1110659.1299999999,1016509.81,862146.34999999986,858964.34000000008,728079.55,709973.06,475045.61,429565.08,467527.06000000006,546392.09,597945.66,742991.5,8545799.2400000002,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1909970.3869021046,1756411.3903923428,1504245.3414705086,1191947.9850944672,1024499.6499371752,1006051.6812883833,697139.29421163583,635388.18921394064,687126.63460387336,789125.94501018838,1072530.6197295932,1302753.252330428,13577190.370184641,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,459,459,459,459,459,459,426,426,426,426,426,426,442.5,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,354977,324886,275550,274533,232701,226914,151829,137293,149426,174632,191109,237467,2731317]
["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$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["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",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["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$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["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",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,150739.20201495916,170955.85486169221,161249.36545197471,158042.48334918398,173203.01237758537,179608.97950673325,169067.60934379138,191461.18610809944,171431.81054689217,178064.05876392568,172313.51138900599,156474.1460269157,2032611.2197407591]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,16861.240000000002,19122.61,18036.87,17678.16,19373.97,20090.52,18911.400000000001,21416.28,19175.849999999999,19917.71,19274.47,17502.73,227361.81000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,60445.67,68552.45,64660.19,63374.25,69453.55,72022.31,67795.27,76774.990000000005,68743.3,71402.8,69096.86,62745.36,815067.00000000012,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1094244.0833333333,209686387,384489047.94054264,116756429.82999998,372650419.90000004,873895897.67054272]
["FIRM",null,"Total Revenue","sales",null,null,null,228046.11201495916,258630.91486169223,243946.4254519747,239094.89334918399,262030.53237758536,271721.8095067332,255774.27934379136,289652.45610809943,259350.96054689219,269384.56876392569,260684.841389006,236722.23602691572,3075040.0297407587,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104431},1092591.0833333333,114075379,347778756.19049084,114106617.90999998,361818689.23000002,823704063.33049083]
["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,{"$f":"+X77-X65","v":1726},1671,95741919,38023823.777670681,2673254.1700000018,11241327.610000014,51938405.557670593]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,260503,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1104883},1093059.5833333333,117243874,352635238.94041628,116729412.07999998,371975873.86000001,841340524.88041627]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,240651.50761883185,50459.999999999985,1084142.98,1375254.4876188319]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1251},1179.5,92292855,31798466.930126391,0,0,31798466.930126391]
["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,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1066327.3333333333},205226337,372767319.36584151,116752854.32999998,355575546.72000003,845095720.41584146]
["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,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Total Dth","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM GRAND TOTALS",null,{"$f":"SUM(X74:X76)","v":1106157},1094262.0833333333,209817298,385802579.96816152,116779872.07999998,373060016.84000003,875642468.88816142]
["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,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":2.7343048714101315E-8},{"$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,19398.070833587848,16461.572670153084,17324.773206835584,15765.786420113771,13941.045724213291,14114.287160522827,11578.125768784768,12411.879856815453,13574.650718626208,14162.882940862339,16279.889629856149,20296.472688460482,185309.43761883184]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23442.249999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,53471.53,37968.229999999996,42486.25,34351.31,25950.43,26385.34,20018.189999999999,22111.37,25030.560000000001,26507.360000000001,37023.33,58293.039999999994,409596.94]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,75929.910833587841,56602.82267015308,62242.61320683558,52083.106420113763,41376.68572421329,42009.727160522831,32742.005768784766,35788.739856815453,40037.770718626212,42187.322940862337,55422.159629856149,81925.762688460469,618348.62761883182]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,130911]
["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,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[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,"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,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,33999912]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,111453.35611953729,108810.85850414852,102945.22755546878,98298.875851354882,91971.820494440282,120767.90946236065,186357.32645696998,195268.46399022386,101914.2435366935,97221.340831500056,104887.10516283989,110820.22178661857,1430716.749752156]
["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,111453.35611953729,108810.85850414852,102945.22755546878,98298.875851354882,91971.820494440282,120767.90946236065,186357.32645696998,195268.46399022386,101914.2435366935,97221.340831500056,104887.10516283989,110820.22178661857,1430716.749752156]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,2205855]
["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,3734.690531126872,3850.6918898475624,3269.8521157960017,1860.7018210972763,1443.1066137412004,1145.8283676664364,1138.0762830573171,1130.3472684802055,1169.0154113977715,1763.6049735793067,3099.7145850035222,4513.1704822628699,28118.800343056344]
["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,3734.690531126872,3850.6918898475624,3269.8521157960017,1860.7018210972763,1443.1066137412004,1145.8283676664364,1138.0762830573171,1130.3472684802055,1169.0154113977715,1763.6049735793067,3099.7145850035222,4513.1704822628699,28118.800343056344]
["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,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2466344.3726174533,2341136.8963566851,2302513.3525432781,2191027.4919182137,2130874.0471708998,2090307.8981607426,2231314.3016896769,2246702.5955686783,2215801.2923958055,2343282.1085508284,2460354.8200601153,2580584.5506788031,27600243.727711178]
["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,2466344.3726174533,2341136.8963566851,2302513.3525432781,2191027.4919182137,2130874.0471708998,2090307.8981607426,2231314.3016896769,2246702.5955686783,2215801.2923958055,2343282.1085508284,2460354.8200601153,2580584.5506788031,27600243.727711178]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1238,1238,1238,1238,1238,1238,1166.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3942739,4032941,3856935,4534700,5161999,5836351,55353696]
["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,57864606.579263821,50631442.744407333,42329723.466653988,25328494.300593186,19626426.152123719,15989057.699683165,15124999.189281251,14826905.894760028,15279851.118123915,21557054.830201834,39075580.877903283,55133176.512845941,372767319.36584151]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24419984.149999999,20638987.050000001,16293545.059999999,5070282.2300000004,3126765.66,1891852.6300000001,1505697.5699999998,1381895.6500000001,1583715.46,3670986.4899999998,14422865.65,22746276.73,116752854.32999998]
[null,null,"Commodity Revenue",null,null,null,null,63263682.839999996,53469168.410000004,42226632.93,27925463.149999999,17208162.710000001,10403023.010000002,8273316.5800000001,7587810.8900000006,8706098.0899999999,20206016.550000001,37377049.550000004,58929122.009999998,355575546.72000003]
[null,null,"Total Utah Revenue",null,null,null,null,145548273.56926382,124739598.20440733,100849901.45665398,58324239.680593185,39961354.522123724,28283933.339683168,24904013.339281254,23796612.434760027,25569664.668123916,45434057.870201834,90875496.077903286,136808575.25284594,845095720.41584158]
[null,null,"# of Customers",null,null,null,null,1059868,1061493,1064135,1064413,1065145,1065447,1063535,1065103,1065975,1069293,1073380,1078141,1066327.3333333333]
[null,null,"Sales Dth",null,null,null,null,23518055,19646283,15694371,11424599,7920928,6141694,6332499,6089487,5538613,8862722,14457748,22018168,147645167]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4424985,4547771,3967809,4630381,5285716,5982421,57581170]
[null,null,"Total Utah Dth",null,null,null,null,29527868,24888425,20731537,15848889,12015030,10076268,10757484,10637258,9506422,13493103,19743464,28000589,205226337,{"$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,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[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,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["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,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["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,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["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,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["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,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["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,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[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,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$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,59624506.989263818,52274787.79440733,43716557.066653989,26450646.410593186,20504099.072123721,16618503.399683164,15737881.099281251,15342651.054760028,15933700.488123914,22444214.460201833,40292190.857903279,56747925.62284594,385687664.3158415]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,24423367.649999999,20642218.720000003,16296368.379999999,5072405.4300000006,3128569.69,1893473.9800000002,1507600.3499999999,1383145.82,1584982.78,3672583.63,14425745.82,22749409.830000002,116779872.08]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,66075945.409999996,56016923.020000003,44355123.159999996,29467632.25,18242527,10986991.350000001,8649635.8900000006,7939128.5100000007,9183871.1099999994,21280157.32,39244479.850000001,61617601.969999999,373060016.84000003]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,150136462.49080381,128944534.32594734,104378235.77819398,61001637.052133188,41885587.213663727,29506102.731223166,25902524.210821252,24671556.026300028,26711526.438123912,47406300.620201834,93972614.377903283,141125387.62284595,875642468.88816142,{"$f":"+T367","v":875642468.88816142}]
[null,null,"# of Customers",null,null,null,null,1087759,1089390,1092039,1092326,1093066,1093380,1091460,1093025,1093909,1097256,1101378,1106157,1094262.0833333333]
[null,null,"Sales Dth",null,null,null,null,24141997,20211540,16166608,11766752,8150417,6271256,6415991,6167432,5644614,9101036,14872065,22614647,151524355]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4452549,4561691,4017559,4679395,5347221,6038174,58292943]
[null,null,"SystemTotal Dth",null,null,null,null,30248420,25519110,21269011,16294655,12345471,10228257,10868540,10729123,9662173,13780431,20219286,28652821,209817298]
[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$21","v":1076450}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":426}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1076877}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1238}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1245}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28006}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104431}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1725}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1104883}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1250}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[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$21","v":1064691.3333333333}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":442.5}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1065134.8333333333}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1166.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1173.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1066326.3333333333}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27924.75}]
[]
[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,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1094243.0833333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1092591.0833333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1670}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1093059.5833333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1178.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1066326.3333333333}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1094261.0833333333}]

{"sheet":"AVG Proj Rev 2022 with CET","index":40,"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,"2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2022-12-31"]
["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$21","v":1139975},{"$f":"+$T$21","v":1126887.9166666667},{"$f":"+$T$22","v":111664804},{"$f":"+$T$15","v":367321744.0895735},{"$f":"+$T$17","v":89809123.38000001},{"$f":"+$T$19","v":469451119.1400001},{"$f":"SUM(AA13:AC13)","v":926581986.6095736}]
["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$48","v":439},{"$f":"+$T$48","v":444},{"$f":"+$T$49","v":2402664},{"$f":"+$T$42","v":2648872.5449553737},{"$f":"+$T$44","v":1973973.1500000004},{"$f":"+$T$46","v":10101063.76},{"$f":"SUM(AA14:AC14)","v":14723909.454955373}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,60148543.847802468,51150383.233020283,41975333.265012644,24537676.906038117,18205029.322077431,14048791.732792024,12924490.691316552,12803280.325828452,13371345.77748061,20097119.436396938,39353357.071220495,58706392.480587497,367321744.0895735,null,null,"NGV",{"$f":"+$S$66","v":2},{"$f":"+$T$66","v":2},{"$f":"+$T$67","v":253955},{"$f":"+$T$60","v":2177678.0121193924},{"$f":"+$T$62","v":214469.99},{"$f":"+$T$64","v":782516.89999999991},{"$f":"SUM(AA15:AC15)","v":3174664.9021193921}]
["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",{"$f":"SUM(X13:X15)","v":1140416},1127333.9166666667,{"$f":"SUM(Z13:Z15)","v":114321423},{"$f":"SUM(AA13:AA15)","v":372148294.64664829},91997566.520000011,480334699.80000007,944480560.96664834]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,19542229.140000001,16380201.859999999,12586206.74,3612551.29,2080837.49,1159922.9099999999,949777.43,926876.1,1078541.3900000001,2660145.61,11361876.049999999,17469957.370000001,89809123.38000001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,85686240.329999998,71821791.849999994,55186372.409999996,37763098.560000002,21751627.919999998,12125027.41,9928312.6600000001,9688918.0199999996,11274321.540000001,27807312.039999999,49818085.5,76600010.900000006,469451119.1400001,null,null,"IS",{"$f":"+$S$102","v":20},{"$f":"+$T$102","v":20},{"$f":"+$T$103","v":261619},{"$f":"+$T$96","v":198392.58643603418},{"$f":"+$T$98","v":46978.939999999995},{"$f":"+$T$100","v":1099875.06},{"$f":"SUM(AA19:AC19)","v":1345246.5864360342}]
["FIRM",null,"Total Revenue","sales",null,null,null,165377013.31780249,139352376.94302028,109747912.41501264,65913326.756038114,42037494.732077427,27333742.052792024,23802580.781316552,23419074.445828453,25724208.707480609,50564577.086396933,100533318.6212205,152776360.75058752,926581986.6095736,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":20},20,{"$f":"SUM(Z19:Z19)","v":261619},198392.58643603418,46978.939999999995,1099875.06,1345246.5864360342]
["FIRM",null,"# of Customers","sales",null,null,null,1116507,1117581,1120127,1122818,1124116,1126790,1127234,1128566,1131660,1131712,1135569,1139975,1126887.9166666667]
["FIRM",null,"Total Dth","sales",null,null,null,20381541,17083709,13126767,8982424,5173896,2884089,2361573,2304630,2681738,6614316,11849853,18220268,111664804,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$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":3239573},{"$f":"+$T$123","v":2758562.3880370967},{"$f":"+$T$125","v":56646},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":2815208.3880370967}]
["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$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":39574901},{"$f":"+$T$114","v":2294791.5107457731},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2294791.5107457731]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":26011},{"$f":"+$T$141","v":29268.240000000005},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},29268.240000000005]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1199},{"$f":"+$T$165","v":1175.5},{"$f":"+$T$166","v":54608734},{"$f":"+$T$159","v":39814136.978132807},{"$f":"+$T$161","v":428115.90000000014},{"$f":"+$T$172","v":0},40242252.878132805]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1207},1183.5,97449219,44896759.116915673,484761.90000000014,0,45381521.016915679]
["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",{"$f":"+X34+X24+X16+X20","v":1141643},1128537.4166666667,212032261,417243446.35000002,{"$f":"+AB34+AB24+AB16+AB20","v":92529307.360000014},481434574.86000007,991207328.57000005]
["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$244","v":28285},{"$f":"+$T$244","v":28196.416666666668},{"$f":"+$T$245","v":3477161},{"$f":"+$T$238","v":13210210.709999999},0,{"$f":"+$T$242","v":17005334.050000001},{"$f":"SUM(AA41:AC41)","v":30215544.759999998}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,346222.45174198668,332144.50652304705,304898.25052863988,164588.91192398281,157584.00027869208,157088.37459094118,133677.95142861499,136211.43881398984,146413.98670504318,176222.5400067154,278854.3693684063,314965.763045314,2648872.5449553737,null,null,"FS",{"$f":"+$S$253","v":25},{"$f":"+$T$253","v":25},{"$f":"+$T$254","v":193090},{"$f":"+$T$247","v":243680.55},0,{"$f":"+$T$251","v":944322.13000000012},{"$f":"SUM(AA42:AC42)","v":1188002.6800000002}]
["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$263","v":3608},{"$f":"+$T$256","v":31438.079999999998},0,{"$f":"+$T$260","v":17645.189999999999},{"$f":"SUM(AA43:AC43)","v":49083.27}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,255687.21999999997,241717.24,213740.06,152902.64000000001,137639.65,121411.34,93823.25,96931.299999999988,109026.07,160329.82,172589.94,218174.62,1973973.1500000004,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28311},28222.416666666668,3673859,13485329.34,0,17967301.370000001,31452630.709999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1184125.42,1119428.3700000001,989861.89999999991,876313.1,788838.18,695830.64999999991,537718.28,555531.1,624848.46,918879.71,799289.61,1010398.98,10101063.76,null,null,"CET",null,null,null,{"$f":"+$T$319","v":-37966.369999999588},null,null,{"$f":"SUM(AA46:AC46)","v":-37966.369999999588}]
["FIRM",null,"Total Revenue","sales",null,null,null,1786035.0917419866,1693290.1165230472,1508500.2105286398,1193804.6519239829,1084061.8302786921,974330.36459094111,765219.48142861505,788673.83881398977,880288.51670504315,1255432.0700067154,1250733.9193684063,1543539.3630453139,14723909.454955375,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,449,449,449,449,449,449,439,439,439,439,439,439,444,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":-37966.369999999588},null,null,{"$f":"SUM(AD46:AD47)","v":-37966.369999999588}]
["FIRM",null,"Total Dth","sales",null,null,null,281659,266270,235451,208442,187635,165512,127903,132140,148628,218567,190121,240336,2402664]
["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$280","v":3},{"$f":"+$T$280","v":3},{"$f":"+$T$281","v":129977},{"$f":"+$T$274","v":49949.86},{"$f":"+$T$276","v":23437.46},{"$f":"+$T$278","v":635662.92999999993},{"$f":"SUM(AA53:AC53)","v":709050.25}]
["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",{"$f":"SUM(X52:X53)","v":3},3,129977,49949.86,23437.46,635662.92999999993,709050.25]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":328403},{"$f":"+$T$310","v":27583.77},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":27583.77}]
["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$307","v":4},{"$f":"+$T$307","v":4},{"$f":"+$T$308","v":185495},{"$f":"+$T$301","v":89482.549999999988},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":89482.549999999988}]
["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",{"$f":"SUM(X57:X58)","v":6},6,513898,117066.31999999999,0,0,117066.31999999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,186517.95764860098,187482.63857075747,181885.68009810348,174652.07623107661,153524.642123005,173730.83714807779,192925.72590379912,171996.902840984,180940.2951150533,187503.9765827232,177671.91477230977,208845.36508490139,2177678.0121193924]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WYOMING GRAND TOTAL",{"$f":"+X59+X54+X44+X48","v":28320},28231.416666666668,4317734,13614379.15,23437.46,18602964.300000001,32240780.909999996]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,18544.55,18695.05,17990.23,17134.919999999998,14485.24,17035.29,19426.36,16843.45,17987.05,18435.38,17219.71,20672.759999999998,214469.99]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,67661.77,68210.89,65639.31,62518.6,52850.97,62155.09,70879.16,61455.16,65627.710000000006,67263.47,62827.96,75426.81,782516.89999999991,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1169943},1156748.8333333335,216088376,430697399.28356397,92505765.88000001,498937664.10000008,1022140829.263564]
["FIRM",null,"Total Revenue","sales",null,null,null,272724.27764860098,274388.57857075747,265515.22009810351,254305.5962310766,220860.852123005,252921.21714807779,283231.24590379908,250295.51284098401,264555.05511505331,273202.82658272318,257719.58477230975,304944.9350849014,3174664.9021193921,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1168260},1155084.3333333335,115141965,380531954.79957348,89809123.38000001,486456453.19000012,956797531.36957359]
["FIRM",null,"# of Customers","sales",null,null,null,2,2,2,2,2,2,2,2,2,2,2,2,2,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1703},1684.5,101208030,50325870.700426519,2743621.4399999976,13581085.969999969,66650578.110426426]
["FIRM",null,"Total Dth","sales",null,null,null,21797,21939,21274,20467,17967,20373,22629,20192,21271,21694,20547,23805,253955,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1168727},1155556.3333333335,117995282,385633623.98664826,91997566.520000011,498302001.17000008,975933191.67664838]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,391596,248342.44643603417,70416.399999999994,1735537.99,2054296.8364360342]
["FIRM","F-4","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM TRANSPORTATION",null,{"$f":"+X59+X34","v":1213},1189.5,97963117,45013825.436915673,484761.90000000014,0,45498587.336915679]
["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,{"$f":"+X36","v":1141643},{"$f":"+Y36","v":1128537.4166666667},212032261,417243446.35000002,92529307.360000014,481434574.86000007,991207328.57000005]
["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,{"$f":"+X61","v":28320},28231.416666666668,4317734,13614379.15,23437.46,18602964.300000001,{"$f":"+AD61","v":32240780.909999996}]
["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,{"$f":"SUM(X74:X76)","v":1169963},1156768.8333333335,216349995,430857825.5,92552744.820000008,500037539.16000009,1023448109.48]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":5.2459654398262501E-8},{"$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,23965.035048661728,21933.663791104704,19377.686141096139,16642.097668442188,13335.838808054492,12565.058396731798,11313.876169840401,11301.065564650833,12267.68897833242,14147.062509958734,17835.574419883218,23707.93893927753,198392.58643603418]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,7031.79,6163.74,5077.17,3967.42,2633.39,2338.36,1846.34,1846.34,2233.4899999999998,2883.72,4342.72,6614.46,46978.939999999995]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,164628.74,144306.07,118867,92885.609999999986,61653.279999999999,54745.919999999998,43226.659999999996,43226.659999999996,52290.720000000001,67513.81,101672.2,154858.39000000001,1099875.06]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,195625.56504866172,172403.47379110471,143321.85614109616,113495.12766844218,77622.508808054496,69649.338396731793,56386.876169840398,56374.065564650831,66791.898978332421,84544.592509958733,123850.49441988321,185180.78893927755,1345246.5864360342]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,20,20,20,20,20,20,20,20,20,20,20,20,20]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,39159,34325,28274,22094,14665,13022,10282,10282,12438,16059,24184,36835,261619]
["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,190572.5885781004,186677,186677,186677,186677,186677,186677,186677,186677,186677,208324.59356942607,215801.32859824656,2294791.5107457731]
[null,null,null,"sales"]
[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,"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,190572.5885781004,186677,186677,186677,186677,186677,186677,186677,186677,186677,208324.59356942607,215801.32859824656,2294791.5107457731]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3445747,3817997,3700924,1984466,2867722,3277917,4223590,4152430,3191347,2857983,2670430,3384348,39574901]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,175282.53423195166,168847.21568853091,173992.67157014867,162822.2333436948,194335.83795744486,192781.64318669518,298148.70240388473,419323.50566353428,275970.70675003337,200715.18069298242,257764.3702322942,238577.78631590182,2758562.3880370967]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,4720.5,4720.4999999999991,4720.4999999999991,4720.5,4720.4999999999991,4720.4999999999991,4720.4999999999991,4720.4999999999991,4720.4999999999991,4720.4999999999991,4720.4999999999991,4720.4999999999991,56646]
["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,180003.03423195166,173567.71568853091,178713.17157014867,167542.7333436948,199056.33795744486,197502.14318669518,302869.20240388473,424044.00566353428,280691.20675003337,205435.68069298242,262484.8702322942,243298.28631590182,2815208.3880370967]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,145836,134042,143154,122326,181504,179263,450941,736317,372765,190193,322859,260373,3239573]
["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,4598.5200000000004,4376.57,3191.72,1867.34,1445.46,1097.02,1032.56,1052.96,1115.79,1782.47,2912.65,4795.18,29268.240000000005]
["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,4598.5200000000004,4376.57,3191.72,1867.34,1445.46,1097.02,1032.56,1052.96,1115.79,1782.47,2912.65,4795.18,29268.240000000005]
["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,4814,4542,3090,1467,950,523,444,469,546,1363,2748,5055,26011]
["TRANSPORTATION"]
["TRANSPORTATION","FTE_FT1L","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,3638466.0685646338,3455843.2061784025,3347264.8796753502,3169273.9758244161,3063553.1018158556,3004458.2219625451,3104952.5571557079,3169327.6817377461,3091442.6817863318,3405437.3575506145,3526558.9735097145,3837558.2723714919,39814136.978132807]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans",null,null,null,35377.49,35377.49,35377.49,35377.49,35377.49,35377.49,35975.160000000003,35975.160000000003,35975.160000000003,35975.160000000003,35975.160000000003,35975.160000000003,428115.90000000014]
["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,3673843.5585646341,3491220.6961784028,3382642.3696753504,3204651.4658244164,3098930.5918158558,3039835.7119625453,3140927.717155708,3205302.8417377463,3127417.841786332,3441412.5175506147,3562534.1335097146,3873533.432371492,40242252.878132813]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1152,1152,1152,1152,1152,1152,1199,1199,1199,1199,1199,1199,1175.5]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5698538,5121182,4764860,4209673,3857124,3682251,3835072,4054004,3814241,4661560,5042040,5868189,54608734]
["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,64714169.0036164,55507688.033772133,46192621.153025985,28414200.541029729,21975485.203060489,17777189.888077013,16853219.064378399,16899170.880449358,17266173.926815402,24269605.02373993,43823279.517092526,63550644.114942633,417243446.34999996]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19863590.690000001,16686875.879999999,12863112.189999999,3826654.2600000002,2275693.7599999998,1340805.8899999999,1105569.04,1083192.8500000001,1248483.6600000001,2882490.19,11596724.079999998,17756114.870000001,92529307.360000014]
[null,null,"Commodity Revenue",null,null,null,null,87102656.260000005,73153737.179999992,56360740.619999997,38794815.870000005,22654970.349999998,12937759.07,10580136.76,10349130.939999999,12017088.430000002,28860969.029999997,50781875.270000003,77840695.080000013,481434574.86000013]
[null,null,"Total Utah Revenue",null,null,null,null,171680415.95361641,145348301.09377211,115416473.96302599,71035670.671029732,46906149.313060492,32055754.848077014,28538924.8643784,28331494.670449361,30531746.016815402,56013064.243739933,106201878.86709252,159147454.06494266,991207328.57000017]
[null,null,"# of Customers",null,null,null,null,1118138,1119212,1121758,1124449,1125747,1128421,1128902,1130234,1133328,1133380,1137237,1141643,1128537.4166666667]
[null,null,"Sales Dth",null,null,null,null,24169903,21224240,17112690,11217893,8261885,6360913,6745977,6619674,6055422,9728619,14755135,21905592,154157943]
[null,null,"Transportation Dth",null,null,null,null,5849188,5259766,4911104,4333466,4039578,3862037,4286457,4790790,4187552,4853116,5367647,6133617,57874318]
[null,null,"Total Utah Dth",null,null,null,null,30019091,26484006,22023794,15551359,12301463,10222950,11032434,11410464,10242974,14581735,20122782,28039209,212032261,{"$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,1840007.7000000002,1694581.08,1443864.3499999999,1141973.1399999999,871090.2,614306.47,501157.31,507092.81,581416.06999999995,903732.59000000008,1353514.32,1757474.6700000002,13210210.709999999]
[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,2845662.23,2563456.2000000002,2078540.52,1493534.2200000002,972222.85,478235.14,261416.18,273657.28999999998,417445.24,1037091.5,1901349.91,2682722.77,17005334.050000001]
["FIRM",null,"Total Revenue","sales",null,null,null,4685669.93,4258037.28,3522404.87,2635507.3600000003,1843313.0499999998,1092541.6099999999,762573.49,780750.1,998861.30999999994,1940824.09,3254864.23,4440197.4400000004,30215544.760000002]
["FIRM",null,"# of Customers","sales",null,null,null,28174,28182,28170,28254,28225,28213,28178,28145,28113,28145,28273,28285,28196.416666666668]
[null,null,"Total Dth","sales",null,null,null,581866,524162,425009,305390,198795,97787,53453,55956,85357,212059,388778,548549,3477161]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,24216.5,24381.61,23856.81,20968.89,20711.59,9216.6400000000012,16914.34,14766.68,17069.32,26853.839999999997,17134.620000000003,27589.710000000003,243680.55]
["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,97469.260000000009,98207.739999999991,95860.26,83032.26999999999,81897.66,30585.690000000002,62017.450000000004,53180.17,62658.12,103817.23,62927.090000000004,112669.19,944322.13000000012]
["FIRM",null,"Total Revenue","sales",null,null,null,121685.76000000001,122589.34999999999,119717.06999999999,104001.15999999999,102609.25,39802.33,78931.790000000008,67946.850000000006,79727.44,130671.06999999999,80061.710000000006,140258.9,1188002.68]
["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,19930,20081,19601,16978,16746,6254,12681,10874,12812,21228,12867,23038,193090]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2012.8,2108.65,4147.6000000000004,2213.21,2143.5100000000002,2300.35,2892.86,3049.7,3528.94,3067.13,2117.37,1855.96,31438.079999999998]
["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,1129.72,1183.52,2327.92,1242.21,1203.08,1291.1099999999999,1623.67,1711.7,1980.68,1721.48,1188.4100000000001,1041.69,17645.189999999999]
["FIRM",null,"Total Revenue","sales",null,null,null,3142.52,3292.17,6475.52,3455.42,3346.59,3591.46,4516.5300000000007,4761.3999999999996,5509.62,4788.6100000000006,3305.7799999999997,2897.65,49083.270000000004]
["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,231,242,476,254,246,264,332,350,405,352,243,213,3608]
["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,6269.76,6171.98,5573.73,4782.37,3435.38,3057.36,2500.64,2299.13,2357.25,3098.1,4753.04,5651.1200000000008,49949.86]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3352.33,3287.42,2890.17,2364.7199999999998,1470.33,1219.32,849.66000000000008,715.86999999999989,754.46,1246.3699999999999,2345.25,2941.56,23437.46]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,90920.78,89160.16,78386.22,64135.07,39877.79,33070.1,23044.41,19415.599999999999,20462.190000000002,33803.69,63606.880000000005,79780.039999999994,635662.92999999993]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,100542.87,98619.56,86850.12,71282.16,44783.5,37346.78,26394.71,22430.6,23573.9,38148.160000000003,70705.17,88372.72,709050.25]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,3,3,3,3,3,3,3,3,3,3,3,3,3]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,18591,18231,16028,13114,8154,6762,4712,3970,4184,6912,13006,16313,129977]
["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,8770.869999999999,8344.3799999999992,8066.920000000001,7394.03,7210.4999999999991,6663.5199999999995,6295.38,6290.6799999999994,5743.71,7761.0899999999992,8384.48,8556.99,89482.549999999988]
["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,8770.869999999999,8344.3799999999992,8066.920000000001,7394.03,7210.4999999999991,6663.5199999999995,6295.38,6290.6799999999994,5743.71,7761.0899999999992,8384.48,8556.99,89482.549999999988]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,22732,20371,18835,15110,14094,11066,9028,9002,5974,17142,20593,21548,185495]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4420.67,2443.9300000000003,2159.1099999999997,2078.1800000000003,2404.0299999999997,2560.29,2017.22,1670.41,1045.68,2107.46,1794.9499999999998,2881.84,27583.77]
["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,4420.67,2443.9300000000003,2159.1099999999997,2078.1800000000003,2404.0299999999997,2560.29,2017.22,1670.41,1045.68,2107.46,1794.9499999999998,2881.84,27583.77]
["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,66612,23466,20653,23205,30531,36867,26718,21502,10166,23231,16213,29239,328403]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,-55184.800000000047,-98070.780000000028,-30575.449999999721,60799.64000000013,30416.300000000047,-9419.7499999998836,20981.030000000028,924.44000000000233,-12127.819999999949,17734.709999999963,2176.0300000000279,34380.079999999842,-37966.369999999588]
[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,1817321.9600000002,1629172.54,1446867.0400000003,1230737.25,927796.98,619461.07000000007,544446.18000000005,528132.76,592243.75999999989,954486.37,1379695.3800000004,1826951.54,13497312.829999998]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3352.33,3287.42,2890.17,2364.7199999999998,1470.33,1219.32,849.66000000000008,715.86999999999989,754.46,1246.3699999999999,2345.25,2941.56,23437.46]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,13191.539999999999,10788.31,10226.030000000001,9472.2099999999991,9614.5299999999988,9223.81,8312.6,7961.0899999999992,6789.39,9868.5499999999993,10179.43,11438.83,117066.31999999999]
[null,null,"Commodity Revenue",null,null,null,null,3035181.99,2752007.6200000006,2255114.92,1641943.7700000003,1095201.3800000001,543182.04,348101.70999999996,347964.75999999995,502546.23,1176433.8999999999,2029072.29,2876213.69,18602964.300000004]
[null,null,"Total Wyoming Revenue",null,null,null,null,4869047.82,4395255.8900000006,3715098.16,2884517.95,2034083.2200000002,1173086.2400000002,901710.15,884774.48,1102333.8399999999,2142035.19,3421292.3500000006,4717545.62,32240780.910000004]
[null,null,"# of Customers",null,null,null,null,28209,28217,28205,28289,28260,28248,28213,28180,28148,28180,28308,28320,28231.416666666668]
[null,null,"Sales Dth",null,null,null,null,620618,562716,461114,335736,223941,111067,71178,71150,102758,240551,414894,588113,3803836]
[null,null,"Transportation Dth",null,null,null,null,89344,43837,39488,38315,44625,47933,35746,30504,16140,40373,36806,50787,513898]
[null,null,"Total Wyoming Dth",null,null,null,null,709962,606553,500602,374051,268566,159000,106924,101654,118898,280924,451700,638900,4317734,{"$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,66531490.963616401,57136860.573772132,47639488.193025984,29644937.791029729,22903282.18306049,18396650.958077013,17397665.244378399,17427303.64044936,17858417.686815403,25224091.393739931,45202974.897092529,65377595.654942632,430740759.17999995]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,19866943.02,16690163.299999999,12866002.359999999,3829018.9800000004,2277164.09,1342025.21,1106418.7,1083908.7200000002,1249238.1200000001,2883736.56,11599069.329999998,17759056.43,92552744.819999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,13191.539999999999,10788.31,10226.030000000001,9472.2099999999991,9614.5299999999988,9223.81,8312.6,7961.0899999999992,6789.39,9868.5499999999993,10179.43,11438.83,117066.31999999999]
[null,null,"Commodity Revenue",null,null,null,null,90137838.25,75905744.799999997,58615855.539999999,40436759.640000008,23750171.729999997,13480941.109999999,10928238.469999999,10697095.699999999,12519634.660000002,30037402.929999996,52810947.560000002,80716908.770000011,500037539.16000009]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,176549463.7736164,149743556.98377213,119131572.12302598,73920188.621029735,48940232.533060491,33228841.088077012,29440635.014378399,29216269.150449358,31634079.856815405,58155099.43373993,109623171.21709253,163864999.68494266,1023448109.48,{"$f":"+T367","v":1023448109.48}]
[null,null,"# of Customers",null,null,null,null,1146347,1147429,1149963,1152738,1154007,1156669,1157115,1158414,1161476,1161560,1165545,1169963,1156768.8333333333]
[null,null,"Sales Dth",null,null,null,null,24790521,21786956,17573804,11553629,8485826,6471980,6817155,6690824,6158180,9969170,15170029,22493705,157961779]
[null,null,"Transportation Dth",null,null,null,null,5938532,5303603,4950592,4371781,4084203,3909970,4322203,4821294,4203692,4893489,5404453,6184404,58388216]
[null,null,"SystemTotal Dth",null,null,null,null,30729053,27090559,22524396,15925410,12570029,10381950,11139358,11512118,10361872,14862659,20574482,28678109,216349995]
[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$21","v":1139975}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":439}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$66","v":2}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T376:T378)","v":1140416}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":20}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":20}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1199}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1206}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1141642}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":28285}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28311}]
[]
[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$280","v":3}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T415:T416)","v":3}]
[]
[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$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T420:T421)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T411","v":28320}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1169942}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1168260}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1702}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1168727}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1212}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1141642}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28320}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1169962}]
[]
[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$21","v":1126887.9166666667}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":444}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$66","v":2}]
[null,null,"TOTAL UTAH FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T444:T446)","v":1127333.9166666667}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":20}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":20}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1175.5}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1182.5}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1128536.4166666667}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":28196.416666666668}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28222.416666666668}]
[]
[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$280","v":3}]
[null,null,"TOTAL WYOMING INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T483:T484)","v":3}]
[]
[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$307","v":4}]
[null,null,"TOTAL WYOMING TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T488:T489)","v":6}]
[]
[null,null,"WYOMING GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T479","v":28231.416666666668}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1156747.8333333335}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1155084.3333333335}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1683.5}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1155556.3333333335}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1188.5}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1128536.4166666667}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":28231.416666666668}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1156767.8333333335}]

{"sheet":"Current Rates New Norms 2020 ","index":41,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"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,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","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$21","v":1076560},{"$f":"+$T$21","v":1064746.3333333333},{"$f":"+$T$22","v":108262403},{"$f":"+$T$15","v":341200689.80003196},{"$f":"+$T$17","v":85713063.530000001},{"$f":"+$T$19","v":388391370.80000001},{"$f":"SUM(AA13:AC13)","v":815305124.13003206}]
["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$48","v":459},{"$f":"+$T$48","v":459},{"$f":"+$T$49","v":2946708},{"$f":"+$T$42","v":2833993.4133371511},{"$f":"+$T$44","v":1975210.35},{"$f":"+$T$46","v":10571315.019999998},{"$f":"SUM(AA14:AC14)","v":15380518.78333715}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,56995955.862256713,47378105.117334917,38025713.646468043,23507644.725705024,15439218.418567592,12915333.56553591,12215727.110046981,12189728.676420165,14100646.421102557,19384703.528532524,36796355.541400328,52251557.186661199,341200689.80003196,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":1876281.1571017208},{"$f":"+$T$62","v":174310.38000000003},{"$f":"+$T$64","v":934554.5299999998},{"$f":"SUM(AA15:AC15)","v":2985146.0671017207}]
["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",{"$f":"SUM(X13:X15)","v":1077020},1065206.3333333333,{"$f":"SUM(Z13:Z15)","v":111469614},{"$f":"SUM(AA13:AA15)","v":345910964.37047088},87862584.25999999,399897240.34999996,833670788.9804709]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,18271356.010000002,15040447.43,11764378.510000002,3733976.93,2250209.1,1279904.8499999999,1014768.8699999999,985311.55,1110877.2,2612585.7799999998,10567272.859999999,17081974.440000001,85713063.530000001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,70690517.980000004,58190372.890000001,45515505.790000007,30769115.739999998,18542413.490000002,10546808.74,8362006.8900000006,8119269.4700000007,9153969.0399999991,21528508.579999998,40883993.060000002,66088889.130000003,388391370.80000001,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":226906.98057803925},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":469643.24},{"$f":"SUM(AA19:AC19)","v":719992.4705780393}]
["FIRM",null,"Total Revenue","sales",null,null,null,145957829.85225672,120608925.43733492,95305597.946468055,58010737.395705022,36231841.008567594,24742047.15553591,21592502.870046981,21294309.696420167,24365492.661102556,43525797.888532519,88247621.46140033,135422420.75666121,815305124.13003206,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},226906.98057803925,23442.249999999996,469643.24,719992.4705780393]
["FIRM",null,"# of Customers","sales",null,null,null,1058287,1059912,1062554,1062832,1063564,1063866,1061954,1063522,1064394,1067712,1071799,1076560,1064746.3333333333]
["FIRM",null,"Total Dth","sales",null,null,null,19704674,16220313,12687249,8576757,5168617,2939877,2330873,2263211,2551629,6000978,11396235,18421990,108262403,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$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1695228.722229592},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1695228.722229592}]
["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$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":33999912},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":21619},{"$f":"+$T$141","v":28176.77435577162},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28176.77435577162]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1095},{"$f":"+$T$166","v":54715480},{"$f":"+$T$159","v":26958356.417373206},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},26958356.417373206]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1103},1103,90942866,31306233.913958572,0,0,31306233.913958572]
["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",{"$f":"+X34+X24+X16+X20","v":1078141},1066327.3333333333,202543391,377444105.2650075,{"$f":"+AB34+AB24+AB16+AB20","v":87886026.50999999},400366883.58999997,865697015.36500752]
["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$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,387642.52154926525,363335.86404702597,323004.79826199717,179765.71602399496,166764.99661542082,169652.19586307602,152955.36176595671,147852.19695475392,153261.4450654735,163029.81247194897,297183.78766270383,329544.71705553366,2833993.4133371511,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["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$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,322020.07999999996,294838.88,250185.91,120124.96,101885.13,99301.69,77564.61,71095.59,77955.12000000001,90575.35,212275.63999999998,257387.38999999998,1975210.35,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1279173.3599999999,1171200.3599999999,993823.59999999986,989866.6,839564.7,818276.46,639156.17999999993,585849.52,642374.17000000004,746368.62,843231.12000000011,1022430.33,10571315.019999998,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1988835.9615492651,1829375.1040470258,1567014.3082619971,1289757.2760239949,1108214.8266154206,1087230.3458630759,869676.15176595666,804797.30695475393,873590.73506547348,999973.782471949,1352690.5476627038,1609362.4370555338,15380518.783337152,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,459,459,459,459,459,459,459,459,459,459,459,459,459,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,356564,326467,277024,275921,234025,228091,178162,163303,179059,208047,235047,284998,2946708]
["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$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["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",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["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$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,139145.70999430137,157807.47342347066,148847.52289501537,145887.28867720513,159881.81036511506,165795.08077462975,156064.45924020564,176735.7215626121,158246.82167106011,164368.97503288905,159060.71562759409,144439.57783762246,1876281.1571017208,{"$f":"T67*'Booked DEC 2020 Rev'!U67","v":1990668.0233334554}]
["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",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,12926.92,14660.64,13828.24,13553.23,14853.35,15402.7,14498.71,16419.11,14701.46,15270.22,14777.07,13418.73,174310.38000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,69306.91,78602.13,74139.28,72664.81,79635.33,82580.66,77733.95,88030.080000000002,78820.960000000006,81870.34,79226.350000000006,71943.73,934554.5299999998,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1094244.0833333333,207003441,389124236.29674947,87889602.00999999,417381710.46999997,894395548.77674949]
["FIRM",null,"Total Revenue","sales",null,null,null,221379.53999430139,251070.24342347065,236815.04289501536,232105.32867720514,254370.49036511505,263778.44077462977,248297.11924020562,281184.91156261211,251769.2416710601,261509.53503288905,253064.13562759411,229802.03783762245,2985146.0671017207,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104541},1092646.0833333333,111815258,352749557.33003193,85713063.530000001,404404976.49000001,842867597.35003209]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1616,95319094,37729808.53729558,2199980.7299999893,13446377.219999969,53376166.487295389]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,260503,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1105026},1093131.0833333333,115199144,357647744.6604709,87862584.25999999,416707164.42999995,862217493.3504709]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,282249.05057803926,50459.999999999985,1144189.28,1476898.3305780394]
["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,{"$f":"+X59+X34","v":1108},1108,91654639,31421149.566278573,0,0,31421149.566278573]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1066327.3333333333},202543391,377444105.2650075,87886026.50999999,400366883.58999997,865697015.36500752]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["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,{"$f":"SUM(X74:X76)","v":1106157},1094262.0833333333,207134352,390479365.86732751,87913044.25999999,417851353.70999998,896243763.83732748]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":8.694769348949194E-8},{"$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,24022.805232082414,20226.444237046577,21342.442424290744,19326.93406016595,16967.867291685914,17191.847449763558,13913.017705574819,14990.915978526413,16494.184350085146,17254.664696631506,19991.570955021143,25184.286197165082,226906.98057803925]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23442.249999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,61310.369999999995,43534.32,48714.66,39387.17,29754.73,30253.39,22952.83,25352.86,28700,30393.3,42450.89,66838.720000000001,469643.24]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,88393.485232082414,65933.784237046581,72488.692424290755,60680.114060165943,48207.807291685909,48955.337449763552,38011.537705574825,41609.265978526411,46626.744350085151,49165.044696631507,64561.400955021141,95359.256197165087,719992.4705780393]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,130911]
["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,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[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,"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,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,33999912]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,131499.35667227051,128178.32212999671,120806.48010559742,114967.03945011149,107015.17737323837,143205.77318974916,225641.58868966036,236841.03370244923,119510.77741718343,113612.73229223076,123246.92689003855,130703.51431706588,1695228.722229592]
["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,131499.35667227051,128178.32212999671,120806.48010559742,114967.03945011149,107015.17737323837,143205.77318974916,225641.58868966036,236841.03370244923,119510.77741718343,113612.73229223076,123246.92689003855,130703.51431706588,1695228.722229592]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,2205855]
["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,3743.8605907687074,3860.218466011936,3277.5750116970989,1864.0286431116119,1445.1317412597555,1146.9213697881062,1139.1508924940124,1131.403170081087,1170.1772919080508,1766.6307897325178,3106.9120600387187,4524.7643288800164,28176.77435577162]
["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,3743.8605907687074,3860.218466011936,3277.5750116970989,1864.0286431116119,1445.1317412597555,1146.9213697881062,1139.1508924940124,1131.403170081087,1170.1772919080508,1766.6307897325178,3106.9120600387187,4524.7643288800164,28176.77435577162]
["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,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2473161.0782311438,2346141.2235329826,2306959.0492086951,2193860.1457959255,2132836.51549464,2091683.0445039773,2121520.581182159,2136533.8598683425,2106055.0881342986,2231876.885105893,2350292.6456306279,2467436.3006845191,26958356.417373206]
["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,2473161.0782311438,2346141.2235329826,2306959.0492086951,2193860.1457959255,2132836.51549464,2091683.0445039773,2121520.581182159,2136533.8598683425,2106055.0881342986,2231876.885105893,2350292.6456306279,2467436.3006845191,26958356.417373206]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3848687,3935895,3764172,4424820,5051675,5702200,54715480]
["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,60373877.194526546,50616360.663171455,41168657.514375336,26382021.878355544,18242835.917448949,15722714.428686893,15105667.269523032,15122519.807656931,16874090.915032566,22295319.228921846,39967944.100226358,55572096.347081989,377444105.26500738]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18609363.32,15352119.969999999,12030824.250000002,3869621.1300000004,2368432.79,1396119.3399999999,1107977.8799999999,1074091.74,1204966.3399999999,2719948.4299999997,10796444.51,17356116.810000002,87886026.510000005]
[null,null,"Commodity Revenue",null,null,null,null,72100308.620000005,59483709.700000003,46632183.330000006,31871034.32,19491368.250000004,11477919.25,9101849.8500000015,8818501.9299999997,9903864.1699999999,22387140.84,41848901.420000002,67250101.909999996,400366883.59000003]
[null,null,"Total Utah Revenue",null,null,null,null,151083549.13452655,125452190.33317146,99831665.094375342,62122677.328355543,40102636.957448952,28596753.018686891,25315494.999523032,25015113.477656931,27982921.425032564,47402408.498921841,92613290.03022635,140178315.06708199,865697015.3650074]
[null,null,"# of Customers",null,null,null,null,1059868,1061493,1064135,1064413,1065145,1065447,1063535,1065103,1065975,1069293,1073380,1078141,1066327.3333333333]
[null,null,"Sales Dth",null,null,null,null,23396040,19137864,15196864,11383273,7854173,6016211,6225371,6122471,5516722,8645009,14176894,21929545,145600437]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4330933,4450725,3875046,4520501,5175392,5848270,56942954]
[null,null,"Total Utah Dth",null,null,null,null,29405853,24380006,20234030,15807563,11948275,9950785,10556304,10573196,9391768,13165510,19352286,27777815,202543391,{"$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,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[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,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["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,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["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,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["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,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["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,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["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,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[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,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$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,62133777.604526542,52259705.713171452,42555491.114375338,27504173.988355543,19120508.837448947,16352160.128686892,15718549.179523032,15638264.967656931,17527940.285032567,23182478.858921845,41184554.080226354,57186845.457081988,390364450.21500742]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18612746.82,15355351.639999999,12033647.570000002,3871744.3300000005,2370236.8199999998,1397740.69,1109880.6599999999,1075341.9099999999,1206233.6599999999,2721545.57,10799324.68,17359249.910000004,87913044.25999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,74912571.189999998,62031464.310000002,48760673.560000002,33413203.420000002,20525732.540000003,12061887.59,9478169.160000002,9169819.5499999989,10381637.189999999,23461281.609999999,43716331.719999999,69938581.86999999,417851353.71000004]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,155671738.05606654,129657126.45471145,103359999.41591534,64800074.699895546,42026869.648988947,29818922.410226893,26314005.871063031,25890057.069196932,29124783.195032567,49374651.248921841,95710408.330226362,144495127.43708199,896243763.83732748,{"$f":"+T367","v":896243763.83732748}]
[null,null,"# of Customers",null,null,null,null,1087759,1089390,1092039,1092326,1093066,1093380,1091460,1093025,1093909,1097256,1101378,1106157,1094262.0833333333]
[null,null,"Sales Dth",null,null,null,null,24019982,19703121,15669101,11725426,8083662,6145773,6308863,6200416,5622723,8883323,14591211,22526024,149479625]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4358497,4464645,3924796,4569515,5236897,5904023,57654727]
[null,null,"SystemTotal Dth",null,null,null,null,30126405,25010691,20771504,16253329,12278716,10102774,10667360,10665061,9547519,13452838,19828108,28430047,207134352]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[null,null,null,null,null,null,null,4368086.4267704338,5730664.268092081,5645881.3328934237,1111909.622677438,2692324.4573826231,1050841.6392964367,581533.47411797941,244379.42064518668,-988777.8125334233,710263.63114123791,3040785.6881678477,5781146.9179687947]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1076560}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1077020}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28006}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104541}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1105026}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[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$21","v":1064746.3333333333}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1065206.3333333333}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1066326.3333333333}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27924.75}]
[]
[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,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1094243.0833333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1092646.0833333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1093131.0833333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1066326.3333333333}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1094261.0833333333}]

{"sheet":"Current Rates Curr Norms 2020","index":42,"n_rows":508,"n_cols":30,"rows_kept":508,"cut":false,"hidden":true,"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,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01","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$21","v":1076560},{"$f":"+$T$21","v":1064746.3333333333},{"$f":"+$T$22","v":108262403},{"$f":"+$T$15","v":341116930.26561511},{"$f":"+$T$17","v":85713063.530000001},{"$f":"+$T$19","v":388391370.80000001},{"$f":"SUM(AA13:AC13)","v":815221364.59561515}]
["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$48","v":459},{"$f":"+$T$48","v":459},{"$f":"+$T$49","v":2946708},{"$f":"+$T$42","v":2794967.1343151061},{"$f":"+$T$44","v":1975210.35},{"$f":"+$T$46","v":10571315.019999998},{"$f":"SUM(AA14:AC14)","v":15341492.504315104}]
["FIRM","GS-1","Distribution Non-Gas Rev","sales",null,null,null,56913545.453414097,47404593.304234907,38071289.18933785,23479874.842539813,15429194.124779541,12923938.137168689,12227898.472508933,12178769.599477326,14098287.896762371,19401593.05973481,36808645.970441826,52179300.215214893,341116930.26561511,null,null,"NGV",{"$f":"+$S$66","v":1},{"$f":"+$T$66","v":1},{"$f":"+$T$67","v":260503},{"$f":"+$T$60","v":2029000.6230060314},{"$f":"+$T$62","v":174310.38000000003},{"$f":"+$T$64","v":934554.5299999998},{"$f":"SUM(AA15:AC15)","v":3137865.5330060311}]
["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",{"$f":"SUM(X13:X15)","v":1077020},1065206.3333333333,{"$f":"SUM(Z13:Z15)","v":111469614},{"$f":"SUM(AA13:AA15)","v":345940898.02293628},87862584.25999999,399897240.34999996,833700722.63293636]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,18271356.010000002,15040447.43,11764378.510000002,3733976.93,2250209.1,1279904.8499999999,1014768.8699999999,985311.55,1110877.2,2612585.7799999998,10567272.859999999,17081974.440000001,85713063.530000001]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INTERRUPTIBLE"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,70690517.980000004,58190372.890000001,45515505.790000007,30769115.739999998,18542413.490000002,10546808.74,8362006.8900000006,8119269.4700000007,9153969.0399999991,21528508.579999998,40883993.060000002,66088889.130000003,388391370.80000001,null,null,"IS",{"$f":"+$S$102","v":18},{"$f":"+$T$102","v":18},{"$f":"+$T$103","v":130911},{"$f":"+$T$96","v":184807.15802445688},{"$f":"+$T$98","v":23442.249999999996},{"$f":"+$T$100","v":469643.24},{"$f":"SUM(AA19:AC19)","v":677892.64802445681}]
["FIRM",null,"Total Revenue","sales",null,null,null,145875419.44341409,120635413.62423491,95351173.489337862,57982967.512539811,36221816.714779541,24750651.727168687,21604674.232508935,21283350.619477328,24363134.136762369,43542687.419734806,88259911.890441835,135350163.7852149,815221364.59561515,null,null,"TOTAL UTAH INTERRUPTIBLE",{"$f":"SUM(X19:X19)","v":18},18,{"$f":"SUM(Z19:Z19)","v":130911},184807.15802445688,23442.249999999996,469643.24,677892.64802445681]
["FIRM",null,"# of Customers","sales",null,null,null,1058287,1059912,1062554,1062832,1063564,1063866,1061954,1063522,1064394,1067712,1071799,1076560,1064746.3333333333]
["FIRM",null,"Total Dth","sales",null,null,null,19704674,16220313,12687249,8576757,5168617,2939877,2330873,2263211,2551629,6000978,11396235,18421990,108262403,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$129","v":6},{"$f":"+$T$129","v":6},{"$f":"+$T$130","v":2205855},{"$f":"+$T$123","v":1539406.1827450662},{"$f":"+$T$125","v":0},{"$f":"+$T$127","v":0},{"$f":"SUM(AA27:AC27)","v":1539406.1827450662}]
["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$120","v":1},{"$f":"+$T$120","v":1},{"$f":"+$T$121","v":33999912},{"$f":"+$T$114","v":2624472},{"$f":"+$T$116","v":0},{"$f":"+$T$118","v":0},2624472]
["FIRM",null,"# of Customers","sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FT2C",{"$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$148","v":21619},{"$f":"+$T$141","v":28095.261699271483},{"$f":"+$T$143","v":0},{"$f":"+$T$145","v":0},28095.261699271483]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TS",{"$f":"+$S$165","v":1095},{"$f":"+$T$165","v":1095},{"$f":"+$T$166","v":54715480},{"$f":"+$T$159","v":26748683.219669186},{"$f":"+$T$161","v":0},{"$f":"+$T$172","v":0},26748683.219669186]
["FIRM","GSS","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"TSP",{"$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":1103},1103,90942866,30940656.664113522,0,0,30940656.664113522]
["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",{"$f":"+X34+X24+X16+X20","v":1078141},1066327.3333333333,202543391,377066361.84507424,{"$f":"+AB34+AB24+AB16+AB20","v":87886026.50999999},400366883.58999997,865319271.94507432]
["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$244","v":27981},{"$f":"+$T$244","v":27899.75},{"$f":"+$T$245","v":3552855},{"$f":"+$T$238","v":11548867.529999999},0,{"$f":"+$T$242","v":16013605.689999999},{"$f":"SUM(AA41:AC41)","v":27562473.219999999}]
["FIRM","F1_FS_F1A_F1B","Distribution Non-Gas Rev","sales",null,null,null,382031.24456063297,358096.93115055107,318383.69405521173,177338.29600436203,164536.62876136144,167452.56444207285,151002.81110918982,145975.1865513309,151304.40210303539,160928.17720172141,293093.77477171039,324823.42360392644,2794967.1343151061,null,null,"FS",{"$f":"+$S$253","v":24},{"$f":"+$T$253","v":24},{"$f":"+$T$254","v":172339},{"$f":"+$T$247","v":154975.35999999999},0,{"$f":"+$T$251","v":776774.95},{"$f":"SUM(AA42:AC42)","v":931750.30999999994}]
["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$263","v":4336},{"$f":"+$T$256","v":32937.399999999994},0,{"$f":"+$T$260","v":19543.440000000002},{"$f":"SUM(AA43:AC43)","v":52480.84}]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,322020.07999999996,294838.88,250185.91,120124.96,101885.13,99301.69,77564.61,71095.59,77955.12000000001,90575.35,212275.63999999998,257387.38999999998,1975210.35,null,null,"TOTAL WYOMING FIRM",{"$f":"SUM(X41:X43)","v":28006},27924.75,3729530,11736780.289999999,0,16809924.080000002,28546704.369999997]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,1279173.3599999999,1171200.3599999999,993823.59999999986,989866.6,839564.7,818276.46,639156.17999999993,585849.52,642374.17000000004,746368.62,843231.12000000011,1022430.33,10571315.019999998,null,null,"CET",null,null,null,{"$f":"+$T$319","v":1128222.5899999992},null,null,{"$f":"SUM(AA46:AC46)","v":1128222.5899999992}]
["FIRM",null,"Total Revenue","sales",null,null,null,1983224.6845606328,1824136.1711505509,1562393.2040552115,1287329.856004362,1105986.4587613614,1085030.7144420729,867723.60110918968,802920.29655133095,871633.69210303552,997872.14720172144,1348600.5347717106,1604641.1436039265,15341492.504315106,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,459,459,459,459,459,459,459,459,459,459,459,459,459,null,null,"TOTAL CET AND DSM",null,null,null,{"$f":"SUM(AA46:AA47)","v":1128222.5899999992},null,null,{"$f":"SUM(AD46:AD47)","v":1128222.5899999992}]
["FIRM",null,"Total Dth","sales",null,null,null,356564,326467,277024,275921,234025,228091,178162,163303,179059,208047,235047,284998,2946708]
["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$281","v":149658},{"$f":"+$T$274","v":55342.07},{"$f":"+$T$276","v":27017.749999999993},{"$f":"+$T$278","v":674546.04},{"$f":"SUM(AA53:AC53)","v":756905.86}]
["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",{"$f":"SUM(X52:X53)","v":5},5,149658,55342.07,27017.749999999993,674546.04,756905.86]
["FIRM",null,"Commodity Demand Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"TRANSPORTATION"]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"IC+IC1",{"$f":"+$S$316","v":2},{"$f":"+$T$316","v":2},{"$f":"+$T$317","v":565082},{"$f":"+$T$310","v":36709.64},0,{"$f":"+$T$314","v":0},{"$f":"SUM(AA57:AC57)","v":36709.64}]
["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$308","v":146691},{"$f":"+$T$301","v":78206.012319999994},0,{"$f":"+$T$305","v":0},{"$f":"SUM(AA58:AC58)","v":78206.012319999994}]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax credit",null,"TOTAL WYOMING TRANSPORTATION",{"$f":"SUM(X57:X58)","v":5},5,711773,114915.65231999999,0,0,114915.65231999999]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,150471.43883205435,170652.18011775933,160962.93271907925,157761.74707736846,172895.34596139251,179289.93393158712,168767.28878230395,191121.08707234031,171127.29035862628,177747.75747629709,172007.42500261671,156196.19567460561,2029000.6230060314,{"$f":"T67*'Booked DEC 2020 Rev'!U67","v":1990668.0233334554}]
["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",{"$f":"+X59+X54+X44+X48","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,12926.92,14660.64,13828.24,13553.23,14853.35,15402.7,14498.71,16419.11,14701.46,15270.22,14777.07,13418.73,174310.38000000003]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,69306.91,78602.13,74139.28,72664.81,79635.33,82580.66,77733.95,88030.080000000002,78820.960000000006,81870.34,79226.350000000006,71943.73,934554.5299999998,null,"SYSTEM+TRANSPORTATION",null,{"$f":"+X59+X54+X44+X34+X16","v":1106139},1094244.0833333333,207003441,388788592.69936979,87889602.00999999,417381710.46999997,894059905.17936993]
["FIRM",null,"Total Revenue","sales",null,null,null,232705.26883205437,263914.95011775935,248930.45271907924,243979.78707736847,267384.0259613925,277273.29393158713,260999.94878230395,295570.27707234031,264649.71035862627,274888.31747629709,266010.84500261676,241558.65567460563,3137865.5330060311,null,"SYSTEM GENERAL SERVICE",null,{"$f":"+X41+X13","v":1104541},1092646.0833333333,111815258,352665797.79561508,85713063.530000001,404404976.49000001,842783837.81561518]
["FIRM",null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,"SYSTEM NON GS",null,{"$f":"+X77-X65","v":1616},1616,95319094,37435824.651779175,2199980.7299999893,13446377.219999969,53082182.601779103]
["FIRM",null,"Total Dth","sales",null,null,null,19319,21910,20666,20255,22198,23019,21668,24538,21971,22821,22084,20054,260503,null,"SYSTEM FIRM SALES",null,{"$f":"+X16+X44","v":1105026},1093131.0833333333,115199144,357677678.31293631,87862584.25999999,416707164.42999995,862247427.00293636]
["FIRM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM INTERRUPTIBLE",null,{"$f":"+X54+X20","v":23},23,280569,240149.22802445688,50459.999999999985,1144189.28,1434798.5080244569]
["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,{"$f":"+X59+X34","v":1108},1108,91654639,31055572.316433523,0,0,31055572.316433523]
["FIRM",null,null,"sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SYSTEM CET"]
["FIRM",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"SYSTEM DSM"]
["FIRM",null,null,"sales"]
["FIRM",null,"Commodity Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["FIRM",null,"Total Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"UTAH TOTAL",null,{"$f":"+X36","v":1078141},{"$f":"+Y36","v":1066327.3333333333},202543391,377066361.84507424,87886026.50999999,400366883.58999997,865319271.94507432]
["FIRM",null,"# of Customers","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"WYOMING TOTALS",null,{"$f":"+X61","v":28016},27934.75,4590961,13035260.602319999,27017.749999999993,17484470.120000001,30546748.472319998]
["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,{"$f":"SUM(X74:X76)","v":1106157},1094262.0833333333,207134352,390101622.44739425,87913044.25999999,417851353.70999998,895866020.41739428]
["INTERRUPTIBLE","I-2","Distribution Non-Gas Rev","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"CHECKS MUST BE (0)",null,{"$f":"X77-T440","v":1},{"$f":"Y77-T508","v":1},{"$f":"+Z77-$T$371","v":0},{"$f":"+AA77-$T$362-$T$364","v":2.7343048714101315E-8},{"$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,19342.227889883598,16416.112593586644,17276.261053630591,15722.786602305398,13904.497768949308,14077.12670833174,11549.932627669557,12380.738719031413,13539.39828509066,14125.550619773874,16235.071973208112,20237.453182995989,184807.15802445688]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3060.3100000000004,2173.02,2431.59,1966.01,1485.21,1510.1,1145.69,1265.49,1432.56,1517.08,2118.94,3336.25,23442.249999999996]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,61310.369999999995,43534.32,48714.66,39387.17,29754.73,30253.39,22952.83,25352.86,28700,30393.3,42450.89,66838.720000000001,469643.24]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,83712.907889883587,62123.45259358664,68422.511053630587,57075.966602305394,45144.437768949312,45840.616708331741,35648.452627669561,38999.08871903141,43671.958285090659,46035.930619773877,60804.901973208107,90412.42318299599,677892.64802445692]
["INTERRUPTIBLE",null,"# of Customers","sales",null,null,null,18,18,18,18,18,18,18,18,18,18,18,18,18]
["INTERRUPTIBLE",null,"Total Dth","sales",null,null,null,17090,12135,13579,10979,8294,8433,6398,7067,8000,8472,11833,18631,130911]
["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,"FT1L","Distribution Non-Gas Rev","sales",null,null,null,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,null,"sales"]
[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,"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,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,218706,2624472]
[null,null,"# of Customers","sales",null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Total Dth","sales",null,null,null,3298393,2557039,2198346,2499361,2421039,2816791,3688270,3664352,2756063,2404691,2511695,3183872,33999912]
[]
["TRANSPORTATION","FT_TBF","Distribution Non-Gas Rev","trans",null,null,null,120521.91668388653,117883.19573345188,112025.94794701792,107386.2368188672,101068.22402558553,129823.15765079261,195318.84282666584,204217.24466920312,110996.43741302457,106310.24177172233,113965.05011135421,119889.68709349413,1539406.1827450662]
["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,120521.91668388653,117883.19573345188,112025.94794701792,107386.2368188672,101068.22402558553,129823.15765079261,195318.84282666584,204217.24466920312,110996.43741302457,106310.24177172233,113965.05011135421,119889.68709349413,1539406.1827450662]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,6,6,6,6,6,6,6,6,6,6,6,6,6]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,143429,134312,114052,98009,76724,175271,481847,514440,110439,94554,121035,141743,2205855]
["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,3730.9657692102987,3846.8201149737511,3266.7163643396811,1859.3517258584016,1442.2856829799857,1145.3841105325002,1137.6418861310392,1129.9226632879215,1168.5417790618535,1762.3779255151674,3096.7944571160615,4508.45922026482,28095.261699271483]
["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,3730.9657692102987,3846.8201149737511,3266.7163643396811,1859.3517258584016,1442.2856829799857,1145.3841105325002,1137.6418861310392,1129.9226632879215,1168.5417790618535,1762.3779255151674,3096.7944571160615,4508.45922026482,28095.261699271483]
["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,3421,3556,2880,1240,754,408,399,390,435,1127,2682,4327,21619]
["TRANSPORTATION"]
["TRANSPORTATION","FTE","Distribution Non-Gas Rev","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Supplier Non-Gas Revenue","trans"]
["TRANSPORTATION",null,null,"trans"]
["TRANSPORTATION",null,"Commodity Revenue","trans"]
["TRANSPORTATION",null,"Total Revenue","trans"]
["TRANSPORTATION",null,"# of Customers","trans"]
["TRANSPORTATION",null,"Total Dth","trans"]
["TRANSPORTATION"]
["TRANSPORTATION","IT_TS_ITA_ITB","Distribution Non-Gas Rev","trans",null,null,null,2452270.7451278293,2327116.688390838,2288509.6243396378,2177071.3307942641,2116943.5516881687,2076394.7098075037,2105972.7669750392,2120765.5436714496,2090734.4119495498,2214708.7692701169,2331385.8417047556,2446809.2359500313,26748683.219669186]
["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,2452270.7451278293,2327116.688390838,2288509.6243396378,2177071.3307942641,2116943.5516881687,2076394.7098075037,2105972.7669750392,2120765.5436714496,2090734.4119495498,2214708.7692701169,2331385.8417047556,2446809.2359500313,26748683.219669186]
["TRANSPORTATION",null,"# of Customers","trans",null,null,null,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095,1095]
["TRANSPORTATION",null,"Total Dth","trans",null,null,null,5862963,5104274,4920234,4325041,4016624,3758895,3848687,3935895,3764172,4424820,5051675,5702200,54715480]
["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,60260619.992277592,50617311.232336052,41190420.365816772,26335720.591562841,18218690.658667978,15710827.01381951,15080353.756715935,15073065.32282397,16855864.378650758,22295881.933999959,39957135.928462587,55470470.669940218,377066361.84507418]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18609363.32,15352119.969999999,12030824.250000002,3869621.1300000004,2368432.79,1396119.3399999999,1107977.8799999999,1074091.74,1204966.3399999999,2719948.4299999997,10796444.51,17356116.810000002,87886026.510000005]
[null,null,"Commodity Revenue",null,null,null,null,72100308.620000005,59483709.700000003,46632183.330000006,31871034.32,19491368.250000004,11477919.25,9101849.8500000015,8818501.9299999997,9903864.1699999999,22387140.84,41848901.420000002,67250101.909999996,400366883.59000003]
[null,null,"Total Utah Revenue",null,null,null,null,150970291.93227759,125453140.90233606,99853427.945816785,62076376.04156284,40078491.698667981,28584865.603819512,25290181.486715935,24965658.99282397,27964694.88865076,47402971.203999959,92602481.858462587,140076689.3899402,865319271.9450742]
[null,null,"# of Customers",null,null,null,null,1059868,1061493,1064135,1064413,1065145,1065447,1063535,1065103,1065975,1069293,1073380,1078141,1066327.3333333333]
[null,null,"Sales Dth",null,null,null,null,23396040,19137864,15196864,11383273,7854173,6016211,6225371,6122471,5516722,8645009,14176894,21929545,145600437]
[null,null,"Transportation Dth",null,null,null,null,6009813,5242142,5037166,4424290,4094102,3934574,4330933,4450725,3875046,4520501,5175392,5848270,56942954]
[null,null,"Total Utah Dth",null,null,null,null,29405853,24380006,20234030,15807563,11948275,9950785,10556304,10573196,9391768,13165510,19352286,27777815,202543391,{"$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,1528852.5000000002,1420590.0899999999,1241708.18,992617.72000000009,775729.28,576688.58000000007,489799.10000000009,484779.88,543398.15,815692.92,1156340.1900000002,1522670.94,11548867.529999999]
[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,2629146.5299999998,2383641.13,1979038.83,1417363.35,929557.22,482465.06,287810.45,276641.48,394330.27999999997,984518.61,1724622.5899999999,2524470.16,16013605.689999999]
["FIRM",null,"Total Revenue","sales",null,null,null,4157999.0300000003,3804231.2199999997,3220747.01,2409981.0700000003,1705286.5,1059153.6400000001,777609.55,761421.36,937728.42999999993,1800211.53,2880962.7800000003,4047141.1,27562473.220000003]
["FIRM",null,"# of Customers","sales",null,null,null,27856,27862,27869,27878,27886,27898,27890,27887,27899,27928,27963,27981,27899.75]
[null,null,"Total Dth","sales",null,null,null,583315,528846,439079,314463,206236,107042,63855,61377,87488,218430,382633,560091,3552855]
[]
["FIRM","F1_FS_F1A_F1B_F1C","Distribution Non-Gas Rev","sales",null,null,null,17825.119999999995,15382.06,14649.89,13511.17,11548.400000000001,12133.990000000002,8699.31,9343.6200000000008,10845.51,10551.140000000001,14160.669999999998,16324.48,154975.35999999999]
["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,97104.19,81590.240000000005,77015.39,69961.53,57985.760000000002,59468.66,39573.65,41849.82,50224.29,48574.630000000005,69042.06,84384.729999999981,776774.95]
["FIRM",null,"Total Revenue","sales",null,null,null,114929.31,96972.3,91665.279999999999,83472.7,69534.16,71602.650000000009,48272.959999999999,51193.440000000002,61069.8,59125.770000000004,83202.73,100709.20999999998,931750.31]
["FIRM",null,"# of Customers","sales",null,null,null,24,24,24,24,24,24,24,24,24,24,24,24,24]
["FIRM",null,"Total Dth","sales",null,null,null,21544,18102,17087,15522,12865,13194,8780,9285,11143,10777,15318,18722,172339]
["FIRM"]
["FIRM","NGV","Distribution Non-Gas Rev","sales",null,null,null,2556.4499999999998,3058.75,3238.67,3051.2400000000002,2961.28,2586.4300000000003,2376.52,2775.1,2713.08,2015.4300000000003,3193.68,2410.77,32937.399999999994]
["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,1536.97,1838.96,1947.13,1834.45,1780.36,1555,1428.8,1613.6,1577.54,1171.8900000000001,1856.99,1401.75,19543.440000000002]
["FIRM",null,"Total Revenue","sales",null,null,null,4093.42,4897.71,5185.8,4885.6900000000005,4741.6400000000003,4141.43,3805.3199999999997,4388.7,4290.62,3187.3200000000006,5050.67,3812.52,52480.84]
["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,341,408,432,407,395,345,317,358,350,260,412,311,4336]
["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,6039.96,5843.42,5314.8700000000008,4408.7,3995.58,3759.0800000000004,4123.3799999999992,3333.66,3356.61,3798.0200000000004,5515.16,5853.63,55342.07]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Supplier Non-Gas Revenue","sales",null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
["INTERRUPTIBLE",null,null,"sales"]
["INTERRUPTIBLE",null,"Commodity Revenue","sales",null,null,null,84474.880000000005,80684.28,70488.88,53009.77,45040.95,40479.620000000003,47506.41,31212.720000000001,31640.91,39875.64,71908.66,78223.320000000007,674546.04]
["INTERRUPTIBLE",null,"Total Revenue","sales",null,null,null,93898.34,89759.37,78627.070000000007,59541.67,50840.56,45860.05,53532.570000000007,35796.550000000003,36264.839999999997,45270.8,80303.990000000005,87210.05,756905.8600000001]
["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,18742,17901,15639,11761,9993,8981,10540,6925,7020,8847,15954,17355,149658]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,7897.0415399999993,7039.5415399999993,6656.0815400000001,6226.9415399999998,5878.9415399999998,5953.7015399999991,5885.1615400000001,5992.1715400000003,6191.04,6467.3,6790.8,7227.2899999999991,78206.012319999994]
["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,21370,15853,13386,10625,8386,8867,8426,8815,9766,11485,13498,16214,146691]
["TRANSPORTATION"]
["TRANSPORTATION","IC-IC1-IC2","Distribution Non-Gas Rev","trans",null,null,null,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,4745.3999999999996,3565.2499999999995,3531.09,4726.0200000000004,4512.5099999999993,1180.3,1521.71,638.47,2781.02,2877.91,3407.0499999999997,3222.91,36709.64]
["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,75240,49575,51851,92988,92566,13560,19138,5105,39984,37529,48007,39539,565082]
["TRANSPORTATION"]
[null,"CET","Distribution Non-Gas Rev","sales",null,null,null,204626.37999999966,198470.73000000021,121921.98999999999,108563.27999999991,83438.379999999888,34277.619999999879,107883.59999999986,15512.900000000023,93536.019999999902,55102.119999999995,37400.279999999795,67489.290000000037,1128222.5899999992]
[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,1759900.4099999997,1643345.05,1386833.5999999999,1122152.1099999999,877672.91999999993,629445.69999999995,612881.90999999992,515745.16,653849.36999999988,887159.63000000012,1216609.9799999997,1614749.1099999999,12920344.949999999]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,3383.5,3231.67,2823.32,2123.1999999999998,1804.0300000000002,1621.3499999999997,1902.7800000000002,1250.1699999999998,1267.3200000000002,1597.1399999999999,2880.17,3133.0999999999995,27017.749999999993]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,2812262.57,2547754.61,2128490.23,1542169.1,1034364.2899999999,583968.34,376319.31000000006,351317.62,477773.0199999999,1074140.77,1867430.2999999998,2688479.96,17484470.119999997]
[null,null,"Total Wyoming Revenue",null,null,null,null,4588188.9215399995,4204936.1215399997,3528334.3215399999,2677397.3715399997,1924232.69154,1222169.3915399997,998510.87153999996,874943.59153999994,1141861.7699999998,1972242.75,3097118.3,4316812.37,30546748.472319998]
[null,null,"# of Customers",null,null,null,null,27891,27897,27904,27913,27921,27933,27925,27922,27934,27963,27998,28016,27934.75]
[null,null,"Sales Dth",null,null,null,null,623942,565257,472237,342153,229489,129562,83492,77945,106001,238314,414317,596479,3879188]
[null,null,"Transportation Dth",null,null,null,null,96610,65428,65237,103613,100952,22427,27564,13920,49750,49014,61505,55753,711773]
[null,null,"Total Wyoming Dth",null,null,null,null,720552,630685,537474,445766,330441,151989,111056,91865,155751,287328,475822,652232,4590961,{"$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,62020520.402277589,52260656.282336049,42577253.965816773,27457872.70156284,19096363.578667976,16340272.713819509,15693235.666715935,15588810.48282397,17509713.748650759,23183041.563999958,41173745.908462584,57085219.779940218,389986706.79507422]
[null,null,"Supplier Non-Gas Revenue",null,null,null,null,18612746.82,15355351.639999999,12033647.570000002,3871744.3300000005,2370236.8199999998,1397740.69,1109880.6599999999,1075341.9099999999,1206233.6599999999,2721545.57,10799324.68,17359249.910000004,87913044.25999999]
[null,null,"Non-Core DNG Revenue Credits",null,null,null,null,12642.44154,10604.791539999998,10187.171539999999,10952.96154,10391.451539999998,7134.0015399999993,7406.8715400000001,6630.6415400000005,8972.06,9345.2099999999991,10197.85,10450.199999999999,114915.65232000001]
[null,null,"Commodity Revenue",null,null,null,null,74912571.189999998,62031464.310000002,48760673.560000002,33413203.420000002,20525732.540000003,12061887.59,9478169.160000002,9169819.5499999989,10381637.189999999,23461281.609999999,43716331.719999999,69938581.86999999,417851353.71000004]
[]
[null,null,"SystemTotal Tariff Revenue",null,null,null,null,155558480.85381758,129658077.02387604,103381762.26735678,64753773.413102843,42002724.390207976,29807034.99535951,26288692.358255938,25840602.584363967,29106556.658650756,49375213.953999959,95699600.158462584,144393501.75994021,895866020.41739416,{"$f":"+T367","v":895866020.41739416}]
[null,null,"# of Customers",null,null,null,null,1087759,1089390,1092039,1092326,1093066,1093380,1091460,1093025,1093909,1097256,1101378,1106157,1094262.0833333333]
[null,null,"Sales Dth",null,null,null,null,24019982,19703121,15669101,11725426,8083662,6145773,6308863,6200416,5622723,8883323,14591211,22526024,149479625]
[null,null,"Transportation Dth",null,null,null,null,6106423,5307570,5102403,4527903,4195054,3957001,4358497,4464645,3924796,4569515,5236897,5904023,57654727]
[null,null,"SystemTotal Dth",null,null,null,null,30126405,25010691,20771504,16253329,12278716,10102774,10667360,10665061,9547519,13452838,19828108,28430047,207134352]
[null,null,"# OF CUST CHECK (MUST BE (0)",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+T368-Y77","v":0}]
[null,null,null,null,null,null,null,4368086.4267704338,5730664.268092081,5645881.3328934237,1111909.622677438,2692324.4573826231,1050841.6392964367,581533.47411797941,244379.42064518668,-988777.8125334233,710263.63114123791,3040785.6881678477,5781146.9179687947]
[null,"UTAH","ENDING CUST",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,"ENDING CUST"]
[null,"FIRM",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GS",null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+$S$21","v":1076560}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1077020}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T382:T382)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T397+T387+T379+T383","v":1078140}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$244","v":27981}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$S$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":28006}]
[]
[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,{"$f":"+T422+T417+T407+T411","v":28016}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T417+T407+T397+T379","v":1106138}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T404+T376","v":1104541}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T440-T428","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T379+T407","v":1105026}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T417+T383","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T422+T397","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T399","v":1078140}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T424","v":28016}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T437:T439)","v":1106156}]
[]
[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$21","v":1064746.3333333333}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$48","v":459}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1065206.3333333333}]
[]
[null,"INTERRUPTIBLE"]
[null,null,"IS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$102","v":18}]
[null,null,"TOTAL UTAH INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T450:T450)","v":18}]
[]
[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$129","v":6}]
[null,null,"FT2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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$165","v":1095}]
[null,null,"TSP",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":1102}]
[]
[null,null,"UTAH GRAND TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T465+T455+T447+T451","v":1066326.3333333333}]
[]
[]
[null,"WYOMING"]
[null,"FIRM"]
[null,null,"GS1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$244","v":27899.75}]
[null,null,"FS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$T$253","v":24}]
[null,null,"NGV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":27924.75}]
[]
[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,{"$f":"+T490+T485+T475+T479","v":27934.75}]
[]
[]
[null,"SYSTEM+TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T485+T475+T465+T447","v":1094243.0833333333}]
[null,"SYSTEM GENERAL SERVICE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T472+T444","v":1092646.0833333333}]
[null,"SYSTEM NON GS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T508-T496","v":1615}]
[null,"SYSTEM FIRM SALES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T447+T475","v":1093131.0833333333}]
[null,"SYSTEM INTERRUPTIBLE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T485+T451","v":23}]
[null,"SYSTEM TRANSPORTATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T490+T465","v":1107}]
[null,"SYSTEM CET"]
[null,"SYSTEM DSM"]
[]
[]
[null,"UTAH TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T467","v":1066326.3333333333}]
[null,"WYOMING TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+T492","v":27934.75}]
[]
[null,"SYSTEM GRAND TOTALS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T505:T507)","v":1094261.0833333333}]

{"sheet":"Other Rev","index":43,"n_rows":148,"n_cols":15,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,2018]
[]
[null,null,null,null,null,null,null,null,null,null,"TEST PERIOD",null,"HOT","ADJUSTMENT",1]
[null,null,null,null,null,null,null,"QGC Other Rev December 2013","QGC Other Rev December 2020","QGC Other Rev December 2021","QGC Other Rev December 2022",null,"QGC Other Rev December 2020",null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+O7+1","v":3}]
[null,"FERC Acct",null,"Description",null,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,null,5]
[370,null,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,null,7]
[372,null,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,null,9]
[374,null,null,"Utah",null,"PT",null,2462966.5288677001,652842.28437500005,{"$f":"I15","v":652842.28437500005},652842.28437500005,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O14,FALSE)","v":652842.28437500005},{"$f":"+M15-J15","v":0},10]
[375,null,null,"Wyoming",null,"PT",null,436800.83113230008,23475.725624999981,23475.725624999981,23475.725624999981,null,23475.725624999981,0,11]
[376,null,null,"Total",null,null,null,2899767.3599999994,676318.00999999989,676318.00999999989,676318.00999999989,null,676318.00999999989,0,12]
[377,null,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,null,0,0,14]
[379,null,null,"Utah",null,"G",null,2164623.71,612994.52287400013,{"$f":"I20","v":612994.52287400013},612994.52287400013,null,612994.52287400013,0,15]
[380,null,null,"Wyoming",null,"G",null,93354.770000000019,22136.177125999959,22136.177125999959,22136.177125999959,null,22136.177125999959,0,16]
[381,null,null,"Total",null,null,null,2257978.4799999995,635130.69999999995,635130.69999999995,635130.69999999995,null,635130.69999999995,0,17]
[382,null,null,null,null,null,null,null,null,null,null,null,0,0,18]
[383,"488011","NGV Equipment Leases Revenue",null,null,null,null,null,null,null,null,null,0,0,19]
[384,null,null,"Utah",null,"G",null,29253.269999999993,2614466.2137999996,{"$f":"I25-Q26","v":2614466.2137999996},{"$f":"I25","v":2614466.2137999996},null,2614466.2137999996,0,20]
[385,null,null,"Wyoming",null,"G",null,0,94434.786199999973,{"$f":"I26-Q27","v":94434.786199999973},{"$f":"I26","v":94434.786199999973},null,94434.786199999973,0,21]
[386,null,null,"Total",null,null,null,29253.269999999993,2708901,{"$f":"SUM(J25:J26)","v":2708900.9999999995},{"$f":"I27","v":2708901},null,2708901,0,22]
[387,null,null,null,null,null,null,null,null,null,null,null,0,0,23]
[388,"488012","NGV Revenue - Repairs to NGV",null,null,null,null,null,null,null,null,null,0,0,24]
[389,null,null,"Utah",null,"G",null,14227.17,0,{"$f":"I30","v":0},0,null,0,0,25]
[390,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,26]
[391,null,null,"Total",null,null,null,14227.17,{"$f":"SUM(I30:I31)","v":0},0,0,null,0,0,27]
[392,null,null,null,null,null,null,null,null,null,null,null,0,0,28]
[393,"488013","NGV Revenue - Sales of NGV Equipment",null,null,null,null,null,null,null,null,null,0,0,29]
[394,null,null,"Utah",null,"G",null,27718,0,{"$f":"I35","v":0},0,null,0,0,30]
[395,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,31]
[396,null,null,"Total",null,null,null,27718,{"$f":"SUM(I35:I36)","v":0},0,0,null,0,0,32]
[397,null,null,null,null,null,null,null,null,null,null,null,0,0,33]
[398,"488001","Fees for Connecting Gas Service",null,null,null,null,null,null,null,null,null,0,0,34]
[399,null,null,"Utah",null,"G",null,2303090,0,{"$f":"I40","v":0},0,null,0,0,35]
[400,null,null,"Wyoming",null,"G",null,12050,0,0,0,null,0,0,36]
[401,null,null,"Total",null,null,null,2315140,{"$f":"SUM(I40:I41)","v":0},0,0,null,0,0,37]
[402,null,null,null,null,null,null,null,null,null,null,null,0,0,38]
[403,"488002","New Premises Fees",null,null,null,null,null,null,null,null,null,0,0,39]
[404,null,null,"Utah",null,"G",null,0,0,{"$f":"I45","v":0},0,null,0,0,40]
[405,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,41]
[406,null,null,"Total",null,null,null,0,{"$f":"SUM(I45:I46)","v":0},0,0,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O46,FALSE)","v":0},{"$f":"+M47-J47","v":0},42]
[407,null,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,null,0,0,44]
[409,null,null,"Utah",null,"G",null,151720,0,{"$f":"I50","v":0},0,null,0,0,45]
[410,null,null,"Wyoming",null,"G",null,4300,0,0,0,null,0,0,46]
[411,null,null,"Total",null,null,null,156020,{"$f":"SUM(I50:I51)","v":0},0,0,null,0,0,47]
[412,null,null,null,null,null,null,null,null,null,null,null,0,0,48]
[413,"488004","BLANK",null,null,null,null,null,null,null,null,null,0,0,49]
[414,null,null,"Utah",null,"G",null,0,0,{"$f":"I55","v":0},0,null,0,0,50]
[415,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,51]
[416,null,null,"Total",null,null,null,0,{"$f":"SUM(I55:I56)","v":0},0,0,null,0,0,52]
[417,null,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,null,0,0,54]
[419,null,null,"Utah",null,"G",null,0,0,{"$f":"I60","v":0},0,null,0,0,55]
[420,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,56]
[421,null,null,"Total",null,null,null,0,{"$f":"SUM(I60:I61)","v":0},0,0,null,0,0,57]
[422,null,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,null,0,0,59]
[424,null,null,"Utah",null,"G",null,0,0,{"$f":"I65","v":0},0,null,0,0,60]
[425,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,61]
[426,null,null,"Total",null,null,null,0,{"$f":"SUM(I65:I66)","v":0},0,0,null,0,0,{"$f":"+O66+1","v":62}]
[427,null,null,null,null,null,null,null,null,null,null,null,0,0,63]
[428,"488007","Service Line Contributions - 1/2 Inch",null,null,null,null,null,null,null,null,null,0,0,64]
[429,null,null,"Utah",null,"G",null,0,0,{"$f":"I70","v":0},0,null,0,0,65]
[430,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,66]
[431,null,null,"Total",null,null,null,0,{"$f":"SUM(I70:I71)","v":0},0,0,null,0,0,67]
[432,null,null,null,null,null,null,null,null,null,null,null,0,0,68]
[433,"488008","Service Line Contributions - 3/4 Inch",null,null,null,null,null,null,null,null,null,0,0,69]
[434,null,null,"Utah",null,"G",null,0,0,{"$f":"I75","v":0},0,null,0,0,70]
[435,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,71]
[436,null,null,"Total",null,null,null,0,{"$f":"SUM(I75:I76)","v":0},0,0,null,0,0,72]
[437,null,null,null,null,null,null,null,null,null,null,null,0,0,73]
[438,"488009","Service Line Contributions - 1 1/4 Inch",null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O78,FALSE)","v":0},{"$f":"+M79-J79","v":0},74]
[439,null,null,"Utah",null,"G",null,0,0,{"$f":"I80","v":0},0,null,0,0,75]
[440,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,76]
[441,null,null,"Total",null,null,null,0,{"$f":"SUM(I80:I81)","v":0},0,0,null,0,0,77]
[442,null,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,null,0,0,79]
[444,null,null,"Utah",null,"G",null,0,0,{"$f":"I85","v":0},0,null,0,0,80]
[445,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,81]
[446,null,null,"Total",null,null,null,0,{"$f":"SUM(I85:I86)","v":0},0,0,null,0,0,82]
[447,null,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,null,0,0,84]
[449,null,null,"Utah",null,"G",null,21170.019999999997,370157.33999999997,{"$f":"I90","v":370157.33999999997},370157.33999999997,null,370157.33999999997,0,85]
[450,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,86]
[451,null,null,"Total",null,null,null,21170.019999999997,370157.33999999997,370157.33999999997,370157.33999999997,null,370157.33999999997,0,87]
[452,null,null,null,null,null,null,null,null,null,null,null,0,0,88]
[453,490,"Incidental Plant Production Sales \\2",null,null,null,null,null,null,null,null,null,0,0,89]
[454,null,null,"Utah",null,"PT",null,4167207.9569196999,3169082.2536760001,{"$f":"I95","v":3169082.2536760001},3169082.2536760001,null,3169082.2536760001,0,90]
[455,null,null,"Wyoming",null,"PT",null,630964.08308030001,119159.52632399989,119159.52632399989,119159.52632399989,null,119159.52632399989,0,91]
[456,null,null,"Total",null,null,null,4798172.040000001,3288241.7800000003,3288241.7800000003,3288241.7800000003,null,3288241.7800000003,0,92]
[457,null,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,null,0,0,94]
[459,null,null,"Utah",null,"PT",null,0,0,{"$f":"I100","v":0},0,null,0,0,95]
[460,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,96]
[461,null,null,"Total",null,null,null,0,0,0,0,null,0,0,97]
[462,null,null,null,null,null,null,null,null,null,null,null,0,0,98]
[463,492,"Incidental Oil Sales \\2",null,null,null,null,null,null,null,null,null,0,0,99]
[464,null,null,"Utah",null,"PT",null,879411.22842960001,1434796.0509810001,{"$f":"I105","v":1434796.0509810001},1434796.0509810001,null,1434796.0509810001,0,100]
[465,null,null,"Wyoming",null,"PT",null,145005.81157039999,52424.809018999993,52424.809018999993,52424.809018999993,null,52424.809018999993,0,101]
[466,null,null,"Total",null,null,null,1024417.0399999999,1487220.8599999996,1487220.8599999996,1487220.8599999996,null,1487220.8599999996,0,102]
[467,null,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,null,0,0,104]
[469,null,null,"Utah",null,"PT",null,0,0,{"$f":"I110","v":0},0,null,0,0,105]
[470,null,null,"Wyoming",null,"G",null,0,0,0,0,null,{"$f":"HLOOKUP($M$7,$H$7:$K$146,O110,FALSE)","v":0},{"$f":"+M111-J111","v":0},106]
[471,null,null,"Total",null,null,null,0,{"$f":"SUM(I110:I111)","v":0},0,0,null,0,0,107]
[472,null,null,null,null,null,null,null,null,null,null,null,0,0,108]
[473,495,"Other Gas Revenues \\2",null,null,null,null,null,null,null,null,null,0,0,109]
[474,null,null,"Utah",null,"PT",null,-121918.8022533,751898.074548,{"$f":"I115","v":751898.074548},751898.074548,null,751898.074548,0,110]
[475,null,null,"Wyoming",null,"G",null,-69575.307746700011,28400.385451999999,28400.385451999999,28400.385451999999,null,28400.385451999999,0,111]
[476,null,null,"Total",null,null,null,-191494.11000000002,780298.46,780298.46,780298.46,null,780298.46,0,112]
[477,null,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,null,0,0,114]
[479,null,null,"Utah",null,"PT",null,16912728.0885024,4728181.8357969997,{"$f":"I120","v":4728181.8357969997},4728181.8357969997,null,4728181.8357969997,0,115]
[480,null,null,"Wyoming",null,"PT",null,2113698.3214975996,178884.38420299991,178884.38420299991,178884.38420299991,null,178884.38420299991,0,116]
[481,null,null,"Total",null,null,null,19026426.41,4907066.2199999988,4907066.2199999988,4907066.2199999988,null,4907066.2199999988,0,117]
[482,null,null,null,null,null,null,null,null,null,null,null,0,0,118]
[483,4952,"Oil Revenues received from Wexpro \\2",null,null,null,null,null,null,null,null,null,0,0,119]
[484,null,null,"Utah",null,"PT",null,577132.34085000004,95481.314700000003,{"$f":"I125","v":95481.314700000003},95481.314700000003,null,95481.314700000003,0,120]
[485,null,null,"Wyoming",null,"PT",null,18815.659150000007,3318.685300000001,3318.685300000001,3318.685300000001,null,3318.685300000001,0,121]
[486,null,null,"Total",null,null,null,595948,98800,98800,98800,null,98800,0,122]
[487,null,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,null,0,0,124]
[489,null,null,"Utah",null,"G",null,0,0,{"$f":"I130","v":0},0,null,0,0,125]
[490,null,null,"Wyoming",null,"G",null,0,0,0,0,null,0,0,{"$f":"+O130+1","v":126}]
[491,null,null,"Total",null,null,null,0,{"$f":"SUM(I130:I131)","v":0},0,0,null,0,0,127]
[492,null,null,null,null,null,null,null,null,null,null,null,0,0,128]
[493,"System Total Other Revenues",null,null,null,null,null,0,0,null,0,null,0,0,129]
[494,null,"Utah Other Revenues",null,null,null,null,null,null,null,null,null,0,null,130]
[495,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"H15+H95+H100+H105+H110+H115+H120+H125","v":24877527.3413161},{"$f":"I15+I95+I100+I105+I110+I115+I120+I125","v":10832281.814077001},{"$f":"J15+J95+J100+J105+J110+J115+J120+J125","v":10832281.814077001},{"$f":"K15+K95+K100+K105+K110+K115+K120+K125","v":10832281.814077001},null,10832281.814077001,{"$f":"+M136-J136","v":0},131]
[496,null,null,"General Other Revenues",null,null,null,{"$f":"+H130+H90+H85+H80+H75+H70+H65+H60+H55+H50+H45+H40+H35+H30+H25+H20","v":4711802.17},{"$f":"+I130+I90+I85+I80+I75+I70+I65+I60+I55+I50+I45+I40+I35+I30+I25+I20","v":3597618.0766739994},{"$f":"+J130+J90+J85+J80+J75+J70+J65+J60+J55+J50+J45+J40+J35+J30+J25+J20","v":3597618.0766739994},{"$f":"+K130+K90+K85+K80+K75+K70+K65+K60+K55+K50+K45+K40+K35+K30+K25+K20","v":3597618.0766739994},null,3597618.0766739994,{"$f":"+M137-J137","v":0},132]
[497,null,null,"Utah Total Other Revenues",null,null,null,{"$f":"H15+H20+H25+H30+H35+H40+H45+H50+H55+H60+H65+H70+H75+H80+H85+H90+H95+H100+H105+H110+H115+H120+H125+H130","v":29589329.511316098},{"$f":"I15+I20+I25+I30+I35+I40+I45+I50+I55+I60+I65+I70+I75+I80+I85+I90+I95+I100+I105+I110+I115+I120+I125+I130","v":14429899.890751},{"$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":14429899.890751},{"$f":"K15+K20+K25+K30+K35+K40+K45+K50+K55+K60+K65+K70+K75+K80+K85+K90+K95+K100+K105+K110+K115+K120+K125+K130","v":14429899.890751},null,14429899.890751,{"$f":"+M138-J138","v":0},133]
[498,null,"Wyoming Other Revenues",null,null,null,null,null,null,null,null,null,0,null,134]
[499,null,null,"Pass-Through Other Revenues",null,null,null,{"$f":"+H126+H121+H106+H96+H16","v":3345284.7064306},{"$f":"+I126+I121+I106+I96+I16","v":377263.13047099975},{"$f":"+J126+J121+J106+J96+J16","v":377263.13047099975},{"$f":"+K126+K121+K106+K96+K16","v":377263.13047099975},null,377263.13047099975,{"$f":"+M140-J140","v":0},135]
[500,null,null,"General Other Revenues",null,null,null,{"$f":"+H131+H116+H111+H101+H91+H86+H81+H66+H61+H56+H51+H46+H41+H36+H31+H26+H21","v":40129.462253300007},{"$f":"+I131+I116+I111+I101+I91+I86+I81+I66+I61+I56+I51+I46+I41+I36+I31+I26+I21","v":144971.34877799993},{"$f":"+J131+J116+J111+J101+J91+J86+J81+J66+J61+J56+J51+J46+J41+J36+J31+J26+J21","v":144971.34877799993},{"$f":"+K131+K116+K111+K101+K91+K86+K81+K66+K61+K56+K51+K46+K41+K36+K31+K26+K21","v":144971.34877799993},null,144971.34877799993,{"$f":"+M141-J141","v":0},136]
[501,null,null,"Wyoming Total Other Revenues",null,null,null,{"$f":"H16+H21+H26+H31+H36+H41+H46+H51+H56+H61+H66+H71+H76+H81+H86+H91+H96+H101+H106+H111+H116+H121+H126+H131","v":3385414.1686839},{"$f":"I16+I21+I26+I31+I36+I41+I46+I51+I56+I61+I66+I71+I76+I81+I86+I91+I96+I101+I106+I111+I116+I121+I126+I131","v":522234.47924899973},{"$f":"J16+J21+J26+J31+J36+J41+J46+J51+J56+J61+J66+J71+J76+J81+J86+J91+J96+J101+J106+J111+J116+J121+J126+J131","v":522234.47924899973},{"$f":"K16+K21+K26+K31+K36+K41+K46+K51+K56+K61+K66+K71+K76+K81+K86+K91+K96+K101+K106+K111+K116+K121+K126+K131","v":522234.47924899973},null,522234.47924899973,{"$f":"+M142-J142","v":0},137]
[502,null,null,null,null,null,null,null,null,null,null,null,0,null,138]
[503,null,"System Total Other Revenue",null,null,null,null,{"$f":"H17+H22+H27+H32+H37+H42+H47+H52+H57+H62+H67+H72+H77+H82+H87+H92+H97+H102+H107+H112+H117+H122+H127+H132","v":32974743.68},{"$f":"I17+I22+I27+I32+I37+I42+I47+I52+I57+I62+I67+I72+I77+I82+I87+I92+I97+I102+I107+I112+I117+I122+I127+I132","v":14952134.369999997},{"$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":14952134.369999997},{"$f":"K17+K22+K27+K32+K37+K42+K47+K52+K57+K62+K67+K72+K77+K82+K87+K92+K97+K102+K107+K112+K117+K122+K127+K132","v":14952134.369999997},null,14952134.369999997,{"$f":"+M144-J144","v":0},139]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,140]
[null,null,"General Related Other Revenue",null,null,null,null,{"$f":"+H137+H141","v":4751931.6322533004},{"$f":"+I137+I141","v":3742589.4254519995},{"$f":"+J137+J141","v":3742589.4254519995},{"$f":"+K137+K141","v":3742589.4254519995},null,{"$f":"+M137+M141","v":3742589.4254519995},{"$f":"+N137+N141","v":0},141]
[null,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,null,143]

{"sheet":"Utah Bad Debt","index":44,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : 19-057-02 Ordered CAP STR"},null,null,null,null,"HOT",null,null,{"$f":"'Control Panel'!$B$4","v":"Capital Structure : 19-057-02 Ordered CAP STR"}]
[null,null,"Utah Bad Debt 2020","Utah Bad Debt 2021","Utah Bad Debt 2022",null,{"$f":"+'Control Panel'!B33","v":"Utah Bad Debt 2021"},1,null,null,null,null,"A",null,"B","C","D"]
[null,null,null,null,null,null,null,{"$f":"+H5+1","v":2},null,null,null,null,"2020-12-31",null,"2021-12-31","2022-12-31"]
[null,null,null,null,null,null,null,{"$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$44","v":-794098.74838478956},{"$f":"R44","v":-971707.24437450839},{"$f":"S44","v":-913105.9115820236},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H12,FALSE)","v":-971707.24437450839},8,null,null,null,"Utah",{"$f":"+Q44","v":-794098.74838478956},null,{"$f":"R44","v":-971707.24437450839},{"$f":"S44","v":-913105.9115820236}]
[null,"Wyoming",{"$f":"$Q$45","v":-114435.7902331286},{"$f":"R45","v":-142600.41601836059},{"$f":"S45","v":-141996.49857557326},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H13,FALSE)","v":-142600.41601836059},9,null,null,null,"Wyoming",{"$f":"+Q45","v":-114435.7902331286},null,{"$f":"R45","v":-142600.41601836059},{"$f":"S45","v":-141996.49857557326}]
[null,"Total",{"$f":"SUM(C12:C13)","v":-908534.53861791815},{"$f":"SUM(D12:D13)","v":-1114307.660392869},-1055102.4101575969,null,{"$f":"SUM(G12:G13)","v":-1114307.660392869},10,null,null,null,"Total",{"$f":"SUM(M12:M13)","v":-908534.53861791815},null,{"$f":"SUM(O12:O13)","v":-1114307.660392869},{"$f":"SUM(P12:P13)","v":-1055102.4101575969}]
[null,null,null,null,null,null,null,11]
[null,null,null,null,null,null,null,12]
[null,"Bad Debt %",{"$f":"$R$31","v":2.4152371538703338E-3},{"$f":"$R$31","v":2.4152371538703338E-3},2.4152371538703338E-3,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H17,FALSE)","v":2.4152371538703338E-3},{"$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,2018,2019,2020,"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,{"$f":"+H20+1","v":17}]
[null,null,"SNG","SNG","SNG",null,"SNG",18,1,"CHARGE OFFS (ACC 144004) Dec of Each Year",null,null,null,null,4096586.44,3586843.75,2926856.31,{"$f":"AVERAGE(O22:Q22)","v":3536762.1666666665}]
[904.1,"Uncollectible Accounts",null,null,null,null,null,19,{"$f":"I22+1","v":2},"COLLECTED (ACC 144005) Dec of Each Year",null,null,null,null,-1532439.72,-1505923.43,-1412100.84,{"$f":"AVERAGE(O23:Q23)","v":-1483487.9966666668}]
[null,"Utah",{"$f":"-EXPENSES!$K$279","v":-617365.78999999992},{"$f":"-EXPENSES!$K$279","v":-617365.78999999992},{"$f":"-EXPENSES!$K$279","v":-617365.78999999992},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H24,FALSE)","v":-617365.78999999992},20,{"$f":"I23+1","v":3},"NET CHARGE OFFS",null,null,null,null,{"$f":"SUM(O22:O23)","v":2564146.7199999997},{"$f":"SUM(P22:P23)","v":2080920.32},{"$f":"SUM(Q22:Q23)","v":1514755.47},{"$f":"AVERAGE(O24:Q24)","v":2053274.17}]
[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":-617365.78999999992},{"$f":"SUM(D24:D25)","v":-617365.78999999992},-617365.78999999992,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H26,FALSE)","v":-617365.78999999992},22,5,"HISTORICAL BOOKED SYSTEM REVENUES (GREY BACK)",null,null,null,null,844389694.5,837382921.35000002,868628076.74000001,{"$f":"AVERAGE(O26:Q26)","v":850133564.19666672}]
[null,null,null,null,null,null,null,23,6,"NET CHARGE OFFS",null,null,null,null,{"$f":"O24","v":2564146.7199999997},{"$f":"P24","v":2080920.32},{"$f":"Q24","v":1514755.47},{"$f":"AVERAGE(O27:Q27)","v":2053274.17}]
[904.2,"Uncollectible Accounts","Commodity","Commodity","Commodity",null,"Commodity",24,7]
[null,"Utah",{"$f":"-EXPENSES!$K$284","v":-2859839.65},{"$f":"-EXPENSES!$K$284","v":-2859839.65},{"$f":"-EXPENSES!$K$284","v":-2859839.65},null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H29,FALSE)","v":-2859839.65},25,8,"% of Uncollectible Accounts to Total Revenues",null,null,null,null,{"$f":"O27/O26","v":3.0366864218047368E-3},{"$f":"P27/P26","v":2.4850283746475407E-3},{"$f":"Q27/Q26","v":1.7438481561463509E-3},{"$f":"R27/R26","v":2.4152371538703338E-3}]
[null,"Wyoming",{"$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":-2859839.65},{"$f":"SUM(D29:D30)","v":-2859839.65},-2859839.65,null,{"$f":"HLOOKUP($G$5,BadDebtScenario,H31,FALSE)","v":-2859839.65},27,10,"Adjusted % of Uncollectible Accounts to Total Revenues",null,null,null,null,null,null,null,{"$f":"SUM(R29:R30)","v":2.4152371538703338E-3}]
[null,null,null,null,null,null,null,28,11,null,null,null,null,null,null,null,"Booked","Projected","Projected"]
["Total 904",null,{"$f":"C31+C26+C14","v":-4385739.9786179177},{"$f":"D31+D26+D14","v":-4591513.1003928687},-4532307.8501575971,null,{"$f":"G31+G26+G14","v":-4591513.1003928687},29,12,null,null,null,null,null,null,null,2020,2021,2022]
[null,null,null,null,null,null,null,30,13,null,null,null,null,null,"UT Distribution Non Gas Rev (Includes Energy Eff.)",null,{"$f":"Revenue!F199","v":402396377.53907597},{"$f":"Revenue!I199+'ENERGY EFFICIENCY SERVICES ADJ'!T22","v":420398184.91464072},{"$f":"Revenue!N199+'ENERGY EFFICIENCY SERVICES ADJ'!Y22","v":444661364.49457479}]
[null,null,null,null,null,null,null,31,14,null,null,null,null,null,"WY Distribution Non Gas Rev",null,{"$f":"'ROR-Model'!F323","v":12810009.0367078},{"$f":"Revenue!I322","v":13247268.049999997},{"$f":"Revenue!N322","v":13497312.83}]
[null,null,null,null,null,null,null,32,15,null,null,null,null,null,"3 YR BAD DEBT AVG FACTOR",null,{"$f":"R31","v":2.4152371538703338E-3},{"$f":"R31","v":2.4152371538703338E-3},{"$f":"R31","v":2.4152371538703338E-3}]
[null,null,null,null,null,null,null,33,16,null,null,null,null,null,"3YR Average UT DNG Bad Debt",null,{"$f":"Q34*Q36","v":971882.68161521014},{"$f":"R34*R36","v":1015361.3156254912},{"$f":"S34*S36","v":1073962.648417976}]
[null,null,null,null,null,null,null,34,17,null,null,null,null,null,"3 YR Average WY DNG Bad Debt",null,{"$f":"Q35*Q36","v":30939.209766871401},{"$f":"R35*R36","v":31995.293981639399},{"$f":"S35*S36","v":32599.21142442674}]
[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,{"$f":"'PROJECTED EXPENSES'!AT654","v":1765981.4299999997},{"$f":"'PROJECTED EXPENSES'!AU654","v":1987068.5599999996},{"$f":"'PROJECTED EXPENSES'!AV654","v":1987068.5599999996}]
[null,null,null,null,null,null,null,37,20,null,null,null,null,null,"Less Expensed WY DNG Bad Debt",null,{"$f":"'PROJECTED EXPENSES'!AT655","v":145375},{"$f":"'PROJECTED EXPENSES'!AU655","v":174595.71},{"$f":"'PROJECTED EXPENSES'!AV655","v":174595.71}]
[null,null,null,null,null,null,null,38,21,null,null,null,null,null,"SYSTEM ADJUSTMENT",null,{"$f":"SUM(Q40:Q41)","v":1911356.4299999997},{"$f":"SUM(R40:R41)","v":2161664.2699999996},{"$f":"SUM(S40:S41)","v":2161664.2699999996}]
[null,null,null,null,null,null,null,null,22]
[null,null,null,null,null,null,null,null,23,null,null,null,null,null,"Utah ",null,{"$f":"Q37-Q40","v":-794098.74838478956},-971707.24437450839,-913105.9115820236]
[null,null,null,null,null,null,null,null,24,null,null,null,null,null,"Wyoming",null,-114435.7902331286,-142600.41601836059,-141996.49857557326]
[null,null,null,null,null,null,null,null,25,null,null,null,null,null,"System Adjustment",null,{"$f":"SUM(Q44:Q45)","v":-908534.53861791815},{"$f":"SUM(R44:R45)","v":-1114307.660392869},{"$f":"SUM(S44:S45)","v":-1055102.4101575969}]
[null,null,null,null,null,null,null,null,26]

{"sheet":"Capital Str","index":45,"n_rows":64,"n_cols":23,"rows_kept":64,"cut":false,"hidden":false,"merged":[[9,27,9,29],[5,13,5,19],[6,13,6,19],[9,17,9,19],[9,22,9,24]]}
[null,"CAPITAL STRUCTURE"]
[null,{"$f":"+'Control Panel'!B1","v":"Dominion Energy"}]
[null,{"$f":"+'Control Panel'!B2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[null,{"$f":"+'Control Panel'!B3","v":"12 Months Ended : Dec-2021"}]
[null,null,null,{"$f":"+'Control Panel'!B44","v":"19-057-02 Ordered CAP STR"},null,"Weighted"]
[null,null,null,"Weight","Cost","Cost"]
[null,null,"Long Term Debt",{"$f":"M24","v":0.44999999999999996},{"$f":"M30","v":4.3400000000000001E-2},{"$f":"+E7*D7","v":1.9529999999999999E-2}]
[null,null,"Short Term Debt",{"$f":"M25","v":0},{"$f":"M31","v":0},{"$f":"+E8*D8","v":0}]
[null,null,"Common Equity",{"$f":"M26","v":0.55000000000000004},{"$f":"M32","v":9.5000000000000001E-2},{"$f":"+E9*D9","v":5.2250000000000005E-2}]
[null,null,null,{"$f":"SUM(D7:D9)","v":1},null,{"$f":"SUM(F7:F9)","v":7.178000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Line "]
[null,null,"Total LT & ST Debt",{"$f":"SUM(D7:D8)","v":0.44999999999999996},null,{"$f":"SUM(F7:F8)","v":1.9529999999999999E-2},null,null,null,null,null,null,"No."]
[]
[]
[]
[null,{"$f":"+B2","v":"Dominion Energy"}]
[null,{"$f":"+B3","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[null,{"$f":"+B4","v":"12 Months Ended : Dec-2021"}]
[]
[null,null,"BOOKED","BOOKED","19-057-02 Ordered CAP STR","ORDERED CAP STR 13-057-05","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,"Weighted Costs 19-057-02 & 13-057-05",null,"HOT"]
[null,"QGC Cost Of Capital Scenarios",null,null,null,null,null,"SAME AS AVG","SAME AS AVG"]
[null,null,"YE CAP STR ","AVG CAP STR ","19-057-02 Ordered CAP STR","ORDERED CAP STR 13-057-05","AVG CAP STR DEC 20","YE CAP STR DEC 20","AVG CAP STR DEC 21","AVG CAP STR DEC 22","Weighted Costs 19-057-02 & 13-057-05",null,{"$f":"+'Control Panel'!F44","v":"19-057-02 Ordered CAP STR"},1,null,null,"Calculation of Weighted Costs:"]
[null,"Weights",null,null,null,null,null,null,null,null,null,null,null,2,null,null,"Revenue","Monthly %","ROE"]
[null,"Long Term Debt",0.44999999999999996,0.45,0.44999999999999996,0.47933429200017746,{"$f":"+G45/G64","v":0.59895647771449934},0.39124521665889134,{"$f":"1-I26","v":0.44999999999999996},{"$f":"+J45/J64","v":0.39913400678302341},0.45,null,{"$f":"HLOOKUP($M$22,CapStr,N24,FALSE)","v":0.44999999999999996},3,null,null,152918041,{"$f":"Q24/$Q$36","v":0.16910007841513927},{"$f":"V24","v":9.85},null,"Previous ROE",9.85]
[null,"Short Term Debt",0,0,0,0,0,0,0,0,0,null,{"$f":"HLOOKUP($M$22,CapStr,N25,FALSE)","v":0},4,null,null,133381838,{"$f":"Q25/$Q$36","v":0.14749652243423261},{"$f":"V24","v":9.85},null,"Current ROE",9.5]
[null,"Common Equity",0.55000000000000004,0.55000000000000004,0.55000000000000004,0.52066570799982248,{"$f":"IF(G61/G64>0.55,0.55,G61/G64)","v":0.40104352228550072},0.55000000000000004,{"$f":"IF(I61/I64>0.55,0.55,I61/I64)","v":0.55000000000000004},{"$f":"+J61/J64","v":0.60086599321697653},0.55000000000000004,null,{"$f":"HLOOKUP($M$22,CapStr,N26,FALSE)","v":0.55000000000000004},5,null,null,101819633,0.1125943532359318,{"$f":"$V$25","v":9.5}]
[null,null,{"$f":"SUM(C24:C26)","v":1},{"$f":"SUM(D24:D26)","v":1},1,{"$f":"SUM(F24:F26)","v":1},{"$f":"SUM(G24:G26)","v":1},0.94124521665889138,1,1,1,null,1,6,null,null,56970525,6.2999239212406938E-2,{"$f":"S26","v":9.5},null,"LT Debt Calc:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,38739077,4.2838509541396216E-2,{"$f":"S27","v":9.5},null,"Previous LT Debt",5.2499999999999998E-2,{"$f":"V28*V32","v":1.6621321544592026E-2}]
[null,"Costs (Rates)",null,null,null,null,null,null,null,null,null,null,null,8,null,null,29482018,3.2601853404834992E-2,9.5,null,"Current LT Debt",4.3400000000000001E-2,{"$f":"V29*V33","v":2.9659707523137263E-2}]
[null,"Long Term Debt",{"$f":"C53","v":4.3823760717306821E-2},{"$f":"D53","v":4.3960346316349992E-2},4.3400000000000001E-2,5.2455893909448444E-2,{"$f":"G51/G45","v":4.3757497577851349E-2},4.3691275167785232E-2,4.3700000000000003E-2,4.3700000000000003E-2,4.6281029067729289E-2,null,{"$f":"HLOOKUP($M$22,CapStr,N30,FALSE)","v":4.3400000000000001E-2},9,null,null,26019491,2.8772916129771831E-2,9.5,null,null,null,{"$f":"SUM(W28:W29)","v":4.6281029067729289E-2}]
[null,"Short Term Debt",0,0,0,0,0,0,0,0,0,null,{"$f":"HLOOKUP($M$22,CapStr,N31,FALSE)","v":0},10,null,null,26508732,2.9313929413246349E-2,9.5,null,"Equity Calc:"]
[null,"Common Equity",{"$f":"'Control Panel'!F19","v":9.5000000000000001E-2},{"$f":"'Control Panel'!F19","v":9.5000000000000001E-2},9.5000000000000001E-2,9.8500000000000004E-2,{"$f":"+'Control Panel'!$F$19","v":9.5000000000000001E-2},{"$f":"+'Control Panel'!$F$19","v":9.5000000000000001E-2},{"$f":"+'Control Panel'!$F$19","v":9.5000000000000001E-2},{"$f":"+'Control Panel'!$F$19","v":9.5000000000000001E-2},9.6108088102972805E-2,null,{"$f":"HLOOKUP($M$22,CapStr,N32,FALSE)","v":9.5000000000000001E-2},11,null,null,29316392,3.24187005903964E-2,9.5,null,"% of Rev - Previous",{"$f":"SUM(R24:R25)","v":0.31659660084937191},{"$f":"V32*S24","v":3.1184765183663132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,55470200,6.1340147364976103E-2,9.5,null,"% of Rev - Current",{"$f":"SUM(R26:R35)","v":0.6834033991506282},{"$f":"V33*S26","v":6.4923322919309676}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,96641335,0.10686807926504722,9.5,null,null,null,{"$f":"SUM(W32:W33)/100","v":9.6108088102972805E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,null,157037686,0.17365567099262028,9.5]
[null,null,"ACTUAL","ACTUAL",null,null,"BUDGET PROJ","BUDGET PROJ","BUDGET PROJ","BUDGET PROJ",null,null,"HOT",15,null,null,{"$f":"SUM(Q24:Q35)","v":904304968},{"$f":"SUM(R24:R35)","v":1.0000000000000002}]
[null,null,{"$f":"+C22","v":"YE CAP STR "},{"$f":"+D22","v":"AVG CAP STR "},"19-057-02 Ordered CAP STR","13-057-05 Ordered CAP STR",{"$f":"+G22","v":"AVG CAP STR DEC 20"},{"$f":"+H22","v":"YE CAP STR DEC 20"},{"$f":"+I22","v":"AVG CAP STR DEC 21"},{"$f":"J22","v":"AVG CAP STR DEC 22"},"Weighted Costs 19-057-02 & 13-057-05",null,{"$f":"+'Control Panel'!B44","v":"19-057-02 Ordered CAP STR"},16]
[null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[null,"LONG-TERM DEBT",null,null,null,null,null,null,null,null,null,null,null,18]
["221","Bonds - Long Term",0,0,0,559500000,null,null,null,null,0,null,{"$f":"HLOOKUP($M$22,CapStr,N40,FALSE)","v":0},19]
["224","Notes - Long Term",750000000,750000000,775805671.91499996,null,{"$f":"+(H41+C41)/2","v":750599710.99000001},{"$f":"745000000-H42-H43","v":751199421.98000002},775805671.91499996,775805671.91499996,775805671.91499996,null,{"$f":"HLOOKUP($M$22,CapStr,N41,FALSE)","v":775805671.91499996},20]
["189","Unamort Loss on Reacq Debt",-1235331.1399999999,-1502427.1304166664,-1454534.51,-4542000,{"$f":"+(H42+C42)/2","v":-1477534.93},-1719738.72,-1454534.51,-1454534.51,-1454534.51,null,{"$f":"HLOOKUP($M$22,CapStr,N42,FALSE)","v":-1454534.51},21]
["181","Unamortized Debt Expense",-4222591.55,-4352134.7279166672,-4351137.4049999993,-3957000,{"$f":"+(H43+C43)/2","v":-4351137.4049999993},-4479683.26,-4351137.4049999993,-4351137.4049999993,-4351137.4049999993,null,{"$f":"HLOOKUP($M$22,CapStr,N43,FALSE)","v":-4351137.4049999993},22]
["231","Notes Paybles-Outside Companies",0,-1916666.6666666667,0,0,{"$f":"+(H44+C44)/2","v":0},null,null,null,0,null,{"$f":"HLOOKUP($M$22,CapStr,N44,FALSE)","v":0},23]
[null,"TOTAL LONG-TERM DEBT",{"$f":"SUM(C40:C44)","v":744542077.31000006},{"$f":"SUM(D40:D44)","v":742228771.47500002},{"$f":"SUM(E40:E44)","v":770000000},551001000,{"$f":"SUM(G40:G44)","v":744771038.65500009},745000000,770000000,770000000,770000000,null,770000000,24]
[null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[null,"LONG TERM DEBT COSTS",null,null,null,null,null,null,null,null,null,null,null,27]
["427","Interest - Long term Debt",31845000,31845000,32940553.683977142,28072750,31930069.899398137,31864692.03879628,32940553.683977142,32940553.683977142,32940553.683977142,null,{"$f":"HLOOKUP($M$22,CapStr,N49,FALSE)","v":32940553.683977142},28]
["428","Amortization of Debt Discount & Expense",783633.84,783633.84,708446.31602285802,830500,686714.03060186282,685307.96120372042,708446.31602285802,708446.31602285802,708446.31602285802,null,{"$f":"HLOOKUP($M$22,CapStr,N50,FALSE)","v":708446.31602285802},29]
[null,"TOTAL LONG TERM DEBT COSTS",{"$f":"SUM(C49:C50)","v":32628633.84},{"$f":"SUM(D49:D50)","v":32628633.84},{"$f":"SUM(E49:E50)","v":33649000},28903250,{"$f":"+(H51+C51)/2","v":32589316.920000002},{"$f":"SUM(H49:H50)","v":32550000},{"$f":"SUM(I49:I50)","v":33649000},33649000,33649000,null,{"$f":"SUM(M49:M50)","v":33649000},30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[null,"LONG-TERM DEBIT COST %",{"$f":"+C51/C45","v":4.3823760717306821E-2},4.3960346316349992E-2,4.3700000000000003E-2,5.2455893909448444E-2,4.3757497577851349E-2,4.3691275167785232E-2,{"$f":"+I51/I45","v":4.3700000000000003E-2},4.3700000000000003E-2,4.3700000000000003E-2,null,{"$f":"HLOOKUP($M$22,CapStr,N53,FALSE)","v":4.3700000000000003E-2},32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[null,"COMMON EQUITY",null,null,null,null,null,null,null,null,null,null,null,35]
["201","Common Stock Issued",22974065,22974065,22974065,22974000,{"$f":"+(H57+C57)/2","v":22974065},22974065,22974065,22974065,22974065,null,{"$f":"HLOOKUP($M$22,CapStr,N57,FALSE)","v":22974065},36]
["207","Premium on Common Stock",272445462.82999998,272445462.82999998,272445462.82999998,279453000,{"$f":"+(H58+C58)/2","v":272445462.82999998},272445462.82999998,272445462.82999998,272445462.82999998,272445462.82999998,null,{"$f":"HLOOKUP($M$22,CapStr,N58,FALSE)","v":272445462.82999998},37]
["216","Misc Paid In Capital",724307080.60000002,674044911.03291667,660500000,null,null,660500000,660500000,660500000,660500000,null,{"$f":"HLOOKUP($M$22,CapStr,N59,FALSE)","v":660500000},38]
["211","Unappropriated Ret. Earnings",203257106.87,203257106.86999997,203257106.87,296085000,{"$f":"+(H60+C60)/2","v":203257106.87},203257106.87,203257106.87,203257106.87,203257106.87,null,{"$f":"HLOOKUP($M$22,CapStr,N60,FALSE)","v":203257106.87},39]
[null,"TOTAL COMMON EQUITY",{"$f":"SUM(C57:C60)","v":1222983715.3000002},{"$f":"SUM(D57:D60)","v":1172721545.7329166},{"$f":"SUM(E57:E60)","v":1159176634.6999998},598512000,{"$f":"SUM(G57:G60)","v":498676634.69999999},{"$f":"SUM(H57:H60)","v":1159176634.6999998},{"$f":"SUM(I57:I60)","v":1159176634.6999998},1159176634.6999998,1159176634.6999998,null,{"$f":"SUM(M57:M60)","v":1159176634.6999998},40]
[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,"TOTAL CAPITAL",{"$f":"+C61+C45","v":1967525792.6100001},{"$f":"+D61+D45","v":1914950317.2079167},{"$f":"+E61+E45","v":1929176634.6999998},1149513000,{"$f":"+G61+G45","v":1243447673.355},{"$f":"+H61+H45","v":1904176634.6999998},{"$f":"+I61+I45","v":1929176634.6999998},1929176634.6999998,1929176634.6999998,null,{"$f":"HLOOKUP($M$22,CapStr,N64,FALSE)","v":1929176634.6999998},43]

{"sheet":"Utah Allocation","index":46,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[{"$f":"IF('Control Panel'!$B$4=\"\",\"\",'Control Panel'!$B$4)","v":"Capital Structure : 19-057-02 Ordered CAP STR"}]
["Allocation Base # 1 - Gross Plant"]
["Gross Plant By State and Function"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Accounts 101 & 106 Non Gen Plant",null,{"$f":"'ROR-Model'!I1109+'ROR-Model'!I1120","v":74930143.431999996},{"$f":"'ROR-Model'!I1111+'ROR-Model'!I1122","v":3080316216.1446223},{"$f":"'ROR-Model'!I1110+'ROR-Model'!I1121","v":104290005.31071468},{"$f":"SUM(B10:E10)","v":3259536364.8873372}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C10*D46","v":72330318.22387442},{"$f":"$C10*E46","v":2599825.2081255624},{"$f":"SUM(D12:E12)","v":74930143.431999981}]
[]
[]
["Subtotal with Production Allocated to States",null,null,{"$f":"D10+D12","v":3152646534.3684969},{"$f":"E10+E12","v":106889830.51884024},{"$f":"SUM(D15:E15)","v":3259536364.8873372}]
[]
[]
["Gross Plant Allocation Formulas",null,null,{"$f":"+D$15/$F$15","v":0.96720704463668872},{"$f":"+E$15/$F$15","v":3.2792955363311241E-2},{"$f":"SUM(D18:E18)","v":1}]
[]
[]
["Allocation Base #2 - Rate Base"]
["Rate Base Allocation Method"]
[]
[" ","General","Production","Utah Dist","Wyoming Dist","Total"]
["Adjusted System Total Rate Base",{"$f":"'ROR-Model'!I1062+'ROR-Model'!I1073+'ROR-Model'!I1079+'ROR-Model'!I1085+'ROR-Model'!I1096+'ROR-Model'!I1123+'ROR-Model'!I1130+'ROR-Model'!I1137+'ROR-Model'!I1230","v":-9686162.6551103741},{"$f":"'ROR-Model'!I1268","v":-32987712.226863924},{"$f":"'ROR-Model'!I1229+'ROR-Model'!I1122+'ROR-Model'!I1129+'ROR-Model'!I1136+'ROR-Model'!I1044+'ROR-Model'!I1049+'ROR-Model'!I1055+'ROR-Model'!I1061+'ROR-Model'!I1067+'ROR-Model'!I1072+'ROR-Model'!I1078+'ROR-Model'!I1084+'ROR-Model'!I1090+'ROR-Model'!I1095+'ROR-Model'!I1101+'ROR-Model'!I1111","v":2318722256.5879269},{"$f":"'ROR-Model'!I1228+'ROR-Model'!I1121+'ROR-Model'!I1128+'ROR-Model'!I1135+'ROR-Model'!I1043+'ROR-Model'!I1048+'ROR-Model'!I1054+'ROR-Model'!I1060+'ROR-Model'!I1066+'ROR-Model'!I1071+'ROR-Model'!I1077+'ROR-Model'!I1083+'ROR-Model'!I1089+'ROR-Model'!I1094+'ROR-Model'!I1100+'ROR-Model'!I1110","v":77972510.482105017},{"$f":"SUM(B25:E25)","v":2354020892.1880579}]
[]
["Allocation of General by Gross Plant",null,null,{"$f":"$B25*D$18","v":-9368524.7555195671},{"$f":"$B25*E$18","v":-317637.8995908068},{"$f":"SUM(B27:E27)","v":-9686162.6551103741}]
[]
["Allocation of Production by Dth Sales",null,null,{"$f":"$C25*D$46","v":-31843149.012679994},{"$f":"$C25*E$46","v":-1144563.2141839282},{"$f":"SUM(B29:E29)","v":-32987712.226863921}]
[]
[]
["Subtotal with Production and General Allocated",null,null,{"$f":"SUM(D25:D30)","v":2277510582.8197274},{"$f":"SUM(E25:E30)","v":76510309.368330285},{"$f":"SUM(B32:E32)","v":2354020892.1880579}]
[]
[]
["Rate Base Allocation Formulas",null,null,{"$f":"+D$32/$F$32","v":0.96749803299442505},{"$f":"+E$32/$F$32","v":3.2501967005574915E-2},{"$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,{"$f":"Revenue!F204+Revenue!F233","v":106536459.34199999},{"$f":"Revenue!F328+Revenue!F356","v":3829323.2959999996},{"$f":"SUM(D43:E43)","v":110365782.638}]
[]
[]
["Dth Sales Allocation Formulas",null,null,{"$f":"D$43/$F$43","v":0.96530334670338724},{"$f":"E$43/$F$43","v":3.4696653296612666E-2},{"$f":"SUM(D46:E46)","v":0.99999999999999989}]

{"sheet":"ALLOCATIONS&PRETAX","index":47,"n_rows":60,"n_cols":7,"rows_kept":60,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"Capital Structure"]
[null,null,null,{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[null,null,null,{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[null,null,null,{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[1,null,null,null,"Actual",null,"Weighted"]
[{"$f":"+A6+1","v":2},null,null,"CAPITAL COMPONENT","Weight","     Cost","Cost"]
[{"$f":"+A7+1","v":3}]
[4,null,1,"Long Term Debt",{"$f":"'Capital Str'!M24","v":0.44999999999999996},{"$f":"'Capital Str'!M30","v":4.3400000000000001E-2},{"$f":"E9*F9","v":1.9529999999999999E-2}]
[5,null,2,"Common Equity",{"$f":"'Capital Str'!M26","v":0.55000000000000004},{"$f":"'Capital Str'!M32","v":9.5000000000000001E-2},{"$f":"E10*F10","v":5.2250000000000005E-2}]
[6,null,3,"Weighted Cost of Capital",{"$f":"SUM(E9:E10)","v":1},null,{"$f":"SUM(G9:G10)","v":7.178000000000001E-2}]
[7]
[8]
[9,null,null,"PRE TAX RATE OF RETURN"]
[10,null,null,null,null,null,"Weighted"]
[11,null,null,"CAPITAL COMPONENT",null,null,"Cost"]
[12]
[13]
[14]
[15]
[16]
[17]
[18,null,4,"Common Equity",null,null,{"$f":"+G10","v":5.2250000000000005E-2}]
[19]
[20,null,5,"Effective Tax Rate",null,null,{"$f":"Taxes!L41","v":0.24754877899999997}]
[21]
[22,null,6,"Pre-Tax Equity Return (Line 4/(1-Line 5)",null,null,{"$f":"G23/(1-G25)","v":6.9439717209256818E-2}]
[]
[null,null,7,"Long Term Debt",null,null,{"$f":"+G9","v":1.9529999999999999E-2}]
[]
[null,null,8,"Total Pre-tax Rate of Return (Line 6+Line 7)",null,null,{"$f":"G29+G27","v":8.896971720925681E-2}]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"'Capital Str'!M37","v":"19-057-02 Ordered CAP STR"}]
[null,null,null,"LONG-TERM DEBT"]
[null,null,null,"Bonds - Long Term",null,null,{"$f":"+'Capital Str'!M40","v":0}]
[null,null,null,"Unamort Loss on Reacq Debt",null,null,{"$f":"+'Capital Str'!M42","v":-1454534.51}]
[null,null,null,"Unamortized Debt Expense",null,null,{"$f":"+'Capital Str'!M43","v":-4351137.4049999993}]
[null,null,null,"TOTAL LONG-TERM DEBT",null,null,{"$f":"+'Capital Str'!M45","v":770000000}]
[]
[]
[null,null,null,"LONG TERM DEBT COSTS"]
[null,null,null,"Interest - Long term Debt",null,null,{"$f":"+'Capital Str'!M49","v":32940553.683977142}]
[null,null,null,"Amortization of Debt Discount & Expense",null,null,{"$f":"+'Capital Str'!M50","v":708446.31602285802}]
[null,null,null,"TOTAL LONG TERM DEBT COSTS",null,null,{"$f":"+'Capital Str'!M51","v":33649000}]
[]
[null,null,null,"LONG-TERM DEBIT COST %",null,null,{"$f":"+'Capital Str'!M53","v":4.3700000000000003E-2}]
[]
[]
[null,null,null,"COMMON EQUITY"]
[null,null,null,"Common Stock Issued",null,null,{"$f":"+'Capital Str'!M57","v":22974065}]
[null,null,null,"Premium on Common Stock",null,null,{"$f":"+'Capital Str'!M58","v":272445462.82999998}]
[null,null,null,"Unappropriated Ret. Earnings",null,null,{"$f":"'Capital Str'!M60","v":203257106.87}]
[null,null,null,"Misc Paid In Capital",null,null,{"$f":"'Capital Str'!E59","v":660500000}]
[null,null,null,"TOTAL COMMON EQUITY",null,null,{"$f":"SUM(G53:G56)","v":1159176634.7}]
[]
[]
[null,null,null,"TOTAL CAPITAL",null,null,{"$f":"+'Capital Str'!M64","v":1929176634.6999998}]

{"sheet":"OYF Savings","index":48,"n_rows":1247,"n_cols":16,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[null,null,null,null,null,null,null,null,null,null,null,"   "]
[null,null,null,null,null,null,null,null,null,"Dominion Energy Utah"]
[null,null,null,null,null,null,null,null,null,"Own Your Future Savings"]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,null,null,"Anticipated 2020 Savings",null,null,null,-1100000]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,"Anticipated 2021 Savings",null,null,null,-1100000]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(G490:G491)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,0,null,{"$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,{"$f":"SUM(E833:E833)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,{"$f":"P9","v":-1100000},null,{"$f":"SUM(E838:E838)","v":-1100000}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E839:E839)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E838:E839)","v":-1100000},null,{"$f":"SUM(E840:E840)","v":-1100000}]
[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,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":-1100000},null,{"$f":"SUM(E886:E886)","v":-1100000}]
[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":-1100000},null,{"$f":"SUM(E889:E889)","v":-1100000}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":-1100000},null,{"$f":"SUM(E892:E892)","v":-1100000}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$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$41","v":272303.65689999994}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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":-1100000},null,{"$f":"SUM(E939:E939)","v":-1100000}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$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,0,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,{"$f":"E892","v":-1100000},null,-1100000]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$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":-1100000},null,-1100000]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":-3013.6986301369861},null,{"$f":"SUM(E1232:E1232)","v":-3013.6986301369861}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":2727.3972602739727},null,{"$f":"SUM(E1237:E1237)","v":2727.3972602739727}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":2727.3972602739727}]
[]
["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,{"$f":"E1214+E1237","v":2727.3972602739727},null,{"$f":"G1214+G1237","v":2727.3972602739727}]
[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,{"$f":"E1217+E1237","v":2727.3972602739727},null,{"$f":"SUM(E1247:E1247)","v":2727.3972602739727}]

{"sheet":"RNGT -NGV Volume","index":49,"n_rows":1255,"n_cols":21,"rows_kept":1255,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,null,"A",null,"B",null,"C",null,"D",null,"E"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(B+C+D)"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,null,null,null,null,"Throughput (Dth)",null,"First 270,000 Dth ($6.65602/Dth)",null,"Additional Dth ($1.13152/Dth)",null,"Annual Admin Fee",null,"Total Bill"]
[null,null,null,null,null,null,null,null,null,null,null,1,50000,null,{"$f":"M4*6.65602","v":332801},null,0,null,{"$f":"8321*12","v":99852},null,{"$f":"O4+Q4+S4","v":432653}]
[null,null,null,null,null,null,null,null,null,null,null,2,100000,null,{"$f":"M5*6.65602","v":665602},null,0,null,{"$f":"8321*12","v":99852},null,{"$f":"O5+Q5+S5","v":765454}]
[null,null,null,null,null,null,null,null,null,null,null,3,150000,null,{"$f":"M6*6.65602","v":998403},null,0,null,99852,null,1098255]
[null,null,null,null,null,null,null,null,null,null,null,4,200000,null,1331204,null,0,null,99852,null,1431056]
[null,null,null,null,null,null,null,null,null,null,null,5,250000,null,1664005,null,0,null,99852,null,1763857]
[null,null,null,null,null,null,null,null,null,null,null,6,300000,null,{"$f":"270000*6.65602","v":1797125.4},null,{"$f":"(M9-270000)*1.13152","v":33945.600000000006},null,99852,null,1930923]
[null,null,null,null,null,null,null,null,null,null,null,7,350000,null,1797125.4,null,{"$f":"(M10-270000)*1.13152","v":90521.600000000006},null,99852,null,1987499]
[null,null,null,null,null,null,null,null,null,null,null,8,400000,null,1797125.4,null,147097.60000000001,null,99852,null,2044075]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dth",90000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue",{"$f":"O14*6.65602","v":599041.79999999993}]
[]
["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,{"$f":"SUM(E24:E24)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E26:E26)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E28:E28)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E24:E28)","v":0},null,{"$f":"SUM(E29:E29)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E31:E31)","v":0}]
[]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E33:E33)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E35:E35)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E37:E37)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E33:E37)","v":0},null,{"$f":"SUM(E38:E38)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E40:E40)","v":0}]
[]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E42:E42)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E44:E44)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E46:E46)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E42:E46)","v":0},null,{"$f":"SUM(E47:E47)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E49:E49)","v":0}]
[]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E51:E51)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E53:E53)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E55:E55)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E51:E55)","v":0},null,{"$f":"SUM(G51:G55)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E58:E58)","v":0}]
[]
[null,"F-3","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E60:E60)","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E61:E61)","v":0}]
[null,null,"Supplier Non-Gas Demand Revenue",null,null,null,{"$f":"SUM(E62:E62)","v":0}]
[null,null,"Commodity Tariff Revenue",null,null,null,{"$f":"SUM(E63:E63)","v":0}]
[null,null,"Commodity Demand Revenue",null,null,null,{"$f":"SUM(E64:E64)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E60:E64)","v":0},null,{"$f":"SUM(G60:G64)","v":0}]
[]
[null,null,"Total Sales Dth",null,null,null,{"$f":"SUM(E67:E67)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,{"$f":"O15","v":599041.79999999993},null,{"$f":"SUM(E69:E69)","v":599041.79999999993}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E71:E71)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E73:E73)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E69:E73)","v":599041.79999999993},null,{"$f":"SUM(G69:G73)","v":599041.79999999993}]
[]
[null,null,"Total Dth",null,{"$f":"O14","v":90000},null,{"$f":"SUM(E76:E76)","v":90000}]
[]
[null,"F-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E78:E78)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E80:E80)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E82:E82)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E78:E82)","v":0},null,{"$f":"SUM(G78:G82)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E85:E85)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E87:E87)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E89:E89)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E91:E91)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E87:E91)","v":0},null,{"$f":"SUM(G87:G91)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E94:E94)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E96:E96)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E98:E98)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E100:E100)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E96:E100)","v":0},null,{"$f":"SUM(G96:G100)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E103:E103)","v":0}]
[]
[null,"IS_IS-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E105:E105)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E107:E107)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E109:E109)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E105:E109)","v":0},null,{"$f":"SUM(G105:G109)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E112:E112)","v":0}]
[]
[null,"IS-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E114:E114)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E116:E116)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E118:E118)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E114:E118)","v":0},null,{"$f":"SUM(G114:G118)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E121:E121)","v":0}]
[]
[null,"FT1-L","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E123:E123)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E125:E125)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E127:E127)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E123:E127)","v":0},null,{"$f":"SUM(G123:G127)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E130:E130)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E132:E132)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E134:E134)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E136:E136)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E132:E136)","v":0},null,{"$f":"SUM(G132:G136)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E139:E139)","v":0}]
[]
[null,"FT-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E141:E141)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E143:E143)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E145:E145)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E141:E145)","v":0},null,{"$f":"SUM(G141:G145)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E148:E148)","v":0}]
[]
[null,"MT","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E150:E150)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E152:E152)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E154:E154)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E150:E154)","v":0},null,{"$f":"SUM(G150:G154)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E157:E157)","v":0}]
[]
[null,"FT-E","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E159:E159)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E161:E161)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E163:E163)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E159:E163)","v":0},null,{"$f":"SUM(G159:G163)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E166:E166)","v":0}]
[]
[null,"IT_TS_ITA_ITB","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E168:E168)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E170:E170)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E172:E172)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E168:E172)","v":0},null,{"$f":"SUM(G168:G172)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E175:E175)","v":0}]
[]
[null,"IT-S","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E177:E177)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E179:E179)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E181:E181)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E177:E181)","v":0},null,{"$f":"SUM(G177:G181)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E184:E184)","v":0}]
[]
[null,"FT-2C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E186:E186)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E188:E188)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E190:E190)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E186:E190)","v":0},null,{"$f":"SUM(G186:G190)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E193:E193)","v":0}]
[]
[null,"E-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E195:E195)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E197:E197)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E199:E199)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E195:E199)","v":0},null,{"$f":"SUM(G195:G199)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E202:E202)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E204:E204)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E205:E205)","v":0}]
[null,"Utah Totals"]
[]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E24+E42+E51+E60+E69+E78+E87+E96+E105+E114+E123+E132+E141+E150+E159+E168+E177+E186+E195+E33+E204+E205","v":599041.79999999993},null,{"$f":"+G24+G42+G51+G60+G69+G78+G87+G96+G105+G114+G123+G132+G141+G150+G159+G168+G177+G186+G195+G33+G204+G205","v":599041.79999999993}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*+E26+E44+E53+E62+E70+E71+E80+E89+E98+E107+E116+E125+E134+E143+E152+E161+E170+E179+E188+E197+E35","v":0},null,{"$f":"+G26+G44+G53+G62+G70+G71+G80+G89+G98+G107+G116+G125+G134+G143+G152+G161+G170+G179+G188+G197+G35","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*+E28+E46+E55+E64+E72+E73+E82+E91+E100+E109+E118+E127+E136+E145+E154+E163+E172+E181+E190+E199+E37","v":0},null,{"$f":"+G28+G46+G55+G64+G72+G73+G82+G91+G100+G109+G118+G127+G136+G145+G154+G163+G172+G181+G190+G199+G37","v":0}]
[null,null,"Total Utah Revenue",null,{"$f":"+E29+E47+E56+E65+E74+E83+E92+E101+E110+E119+E128+E137+E146+E155+E164+E173+E182+E191+E200+E38+E204+E205","v":599041.79999999993},null,{"$f":"+G29+G47+G56+G65+G74+G83+G92+G101+G110+G119+G128+G137+G146+G155+G164+G173+G182+G191+G200+G38+G204+G205","v":599041.79999999993}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*E31+E49+E58+E67+E76+E85+E94+E103+E112+E121+E202+E40","v":90000},null,{"$f":"G31+G40+G49+G58+G67+G76+G85+G94+G103+G112+G121+G202","v":90000}]
[null,null,"Transportation Dth",null,{"$f":"E1*E139+E148+E157+E166+E175+E184+E193+E130","v":0},null,{"$f":"G139+G148+G157+G166+G175+G184+G193+G130","v":0}]
[null,null,"Total Utah Dth",null,{"$f":"E1*+E31+E49+E58+E67+E76+E85+E94+E103+E112+E121+E130+E139+E148+E157+E166+E175+E184+E193+E202+E40","v":90000},null,{"$f":"+G31+G49+G58+G67+G76+G85+G94+G103+G112+G121+G130+G139+G148+G157+G166+G175+G184+G193+G202+G40","v":90000}]
[]
["Idaho"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E218:E218)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E220:E220)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E222:E222)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E218:E222)","v":0},null,{"$f":"SUM(G218:G222)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E225:E225)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E227:E227)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E229:E229)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E231:E231)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E227:E231)","v":0},null,{"$f":"SUM(G227:G231)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E234:E234)","v":0}]
[]
[null,"Idaho Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E218+E227","v":0},null,{"$f":"+G218+G227","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"+E220+E229","v":0},null,{"$f":"+G220+G229","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E222+E231","v":0},null,{"$f":"+G222+G231","v":0}]
[null,null,"Total Idaho Revenue",null,{"$f":"+E223+E232","v":0},null,{"$f":"+G223+G232","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E225+E234","v":0},null,{"$f":"G225+G234","v":0}]
[null,null,"Transportation Dth",null,0,null,0]
[null,null,"Total Idaho Dth",null,{"$f":"+E225+E234","v":0},null,{"$f":"+G225+G234","v":0}]
[]
["Wyoming"]
[null,"GS-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E247:E247)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E249:E249)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E251:E251)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E247:E251)","v":0},null,{"$f":"SUM(G247:G251)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E254:E254)","v":0}]
[]
[null,"F-1","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E256:E256)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E258:E258)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E260:E260)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E256:E260)","v":0},null,{"$f":"SUM(G256:G260)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E263:E263)","v":0}]
[]
[null,"NGV","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E265:E265)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E267:E267)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E269:E269)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E265:E269)","v":0},null,{"$f":"SUM(G265:G269)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E272:E272)","v":0}]
[]
[null,"GSW","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E274:E274)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E276:E276)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E278:E278)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E274:E278)","v":0},null,{"$f":"SUM(G274:G278)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E281:E281)","v":0}]
[]
[null,"I-2","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E283:E283)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E285:E285)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E287:E287)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E283:E287)","v":0},null,{"$f":"SUM(G283:G287)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E290:E290)","v":0}]
[]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E292:E292)","v":0}]
[]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E294:E294)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E296:E296)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E292:E296)","v":0},null,{"$f":"SUM(G292:G296)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E299:E299)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E301:E301)","v":0}]
[null,"Sales"," (To Commodity Costs) "]
[null,null,null,null,null,null,{"$f":"SUM(E303:E303)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E305:E305)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E301:E305)","v":0},null,{"$f":"SUM(G301:G305)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E308:E308)","v":0}]
[]
[null,"I-T","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E310:E310)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E312:E312)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E314:E314)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E310:E314)","v":0},null,{"$f":"SUM(G310:G314)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E317:E317)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E319:E319)","v":0}]
[null,"Trans"]
[null,null,null,null,null,null,{"$f":"SUM(E321:E321)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E323:E323)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E319:E323)","v":0},null,{"$f":"SUM(G319:G323)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E326:E326)","v":0}]
[]
[null,"CET","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E328:E328)","v":0}]
[null,"DSM","Distribution Non-Gas Revenue",null,null,null,{"$f":"SUM(E329:E329)","v":0}]
[null,"Wyoming Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(+E247+E256+E265+E274+E283+E328+E329)","v":0},null,{"$f":"+G247+G256+G265+G274+G283+G328+G329","v":0}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(+E285+E294)","v":0},null,{"$f":"+G285+G294","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(+E292+E301+E310+E319)","v":0},null,{"$f":"+G292+G301+G310+G319","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(+E251+E260+E269+E278+E287+E296+E305+E314+E323)","v":0},null,{"$f":"+G251+G260+G269+G278+G287+G296+G305+G314+G323","v":0}]
[null,null,"Total Wyoming Revenue",null,{"$f":"E1*+E252+E261+E270+E279+E288+E297+E306+E315+E324+E328+E329","v":0},null,{"$f":"G1*+G252+G261+G270+G279+G288+G297+G306+G315+G324+G328+G329","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E254+E263+E272+E281+E290+E299)","v":0},null,{"$f":"G254+G263+G272+G281+G290+G299","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E317+E326+E308)","v":0},null,{"$f":"G317+G326+G308","v":0}]
[null,null,"Total Wyoming Dth",null,{"$f":"E1*+E254+E263+E272+E281+E290+E299+E308+E317+E326","v":0},null,{"$f":"+G254+G263+G272+G281+G290+G299+G308+G317+G326","v":0}]
[]
["Colorado"]
[null,"I-4","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E342:E342)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E344:E344)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E346:E346)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E342:E346)","v":0},null,{"$f":"SUM(G342:G346)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E349:E349)","v":0}]
[]
[null,"IC","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E351:E351)","v":0}]
[]
[null,null,null,null,null,null,{"$f":"SUM(E353:E353)","v":0}]
[]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E355:E355)","v":0}]
[null,null,"Total Revenue",null,{"$f":"SUM(E351:E355)","v":0},null,{"$f":"SUM(G351:G355)","v":0}]
[]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E358:E358)","v":0}]
[]
[null,"Colorado Totals"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"+E342+E351","v":0},null,{"$f":"+G342+G351","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"+E345+E354","v":0},null,{"$f":"+G345+G354","v":0}]
[null,null,"Total Colorado Revenue",null,{"$f":"E347+E356","v":0},null,{"$f":"G347+G356","v":0}]
[]
[null,null,"Sales Dth",null,{"$f":"E349","v":0},null,{"$f":"G349","v":0}]
[null,null,"Transportation Dth",null,{"$f":"E358","v":0},null,{"$f":"G358","v":0}]
[null,null,"Total Colorado Dth",null,{"$f":"E349+E358","v":0},null,{"$f":"G349+G358","v":0}]
[]
["System Total Tariff Sales and Revenue"]
[null,"SystemTotal Tariff Revenue"]
[null,null,"Distribution Non-Gas Rev",null,{"$f":"E1*(E208+E237+E331+E361)","v":0},null,{"$f":"(G208+G237+G331+G361)","v":599041.79999999993}]
[null,null,"Supplier Non-Gas Revenue",null,{"$f":"E1*(E209+E238+E332)","v":0},null,{"$f":"(G209+G238+G332)","v":0}]
[null,null,"Non-Core DNG Revenue Credits",null,{"$f":"E1*(E333)","v":0},null,{"$f":"(G333)","v":0}]
[null,null,"Commodity Revenue",null,{"$f":"E1*(E210+E239+E334+E362)","v":0},null,{"$f":"(G210+G239+G334+G362)","v":0}]
[]
[null,null,"SystemTotal Tariff Revenue",null,{"$f":"E1*(E211+E240+E335+E363)","v":0},null,{"$f":"(G211+G240+G335+G363)","v":599041.79999999993}]
[]
[null,null,"Sales Dth",null,{"$f":"E1*(E213+E242+E337+E365)","v":0},null,{"$f":"(G213+G242+G337+G365)","v":90000}]
[null,null,"Transportation Dth",null,{"$f":"E1*(E214+E243+E338+E366)","v":0},null,{"$f":"(G214+G243+G338+G366)","v":0}]
[null,null,"SystemTotal Dth",null,{"$f":"E1*(E215+E244+E339+E367)","v":0},null,{"$f":"(G215+G244+G339+G367)","v":90000}]
[]
[]
["OTHER OPERATING REVENUE"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[483,"Sales For Resale \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E388:E388)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E389:E389)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E388:E389)","v":0},null,{"$f":"SUM(G388:G389)","v":0}]
[]
[487,"Interest on Past Due Accounts"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E393:E393)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E394:E394)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E393:E394)","v":0},null,{"$f":"SUM(G393:G394)","v":0}]
[]
[4860,"NGV Equipment Leases Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E398:E398)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E399:E399)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E398:E399)","v":0},null,{"$f":"SUM(G398:G399)","v":0}]
[]
[4861,"NGV Revenue - Repairs to NGV"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E403:E403)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E404:E404)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E403:E404)","v":0},null,{"$f":"SUM(G403:G404)","v":0}]
[]
[4862,"NGV Revenue - Sales of NGV Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E408:E408)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E409:E409)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E408:E409)","v":0},null,{"$f":"SUM(G408:G409)","v":0}]
[]
["488001","Fees for Connecting Gas Service"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E413:E413)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E414:E414)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E413:E414)","v":0},null,{"$f":"SUM(G413:G414)","v":0}]
[]
["488002","New Premises Fees"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E418:E418)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E419:E419)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E418:E419)","v":0},null,{"$f":"SUM(G418:G419)","v":0}]
[]
["488003","Fees for Processing Bad Checks"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E423:E423)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E424:E424)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E423:E424)","v":0},null,{"$f":"SUM(G423:G424)","v":0}]
[]
["488004","BLANK"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E428:E428)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E429:E429)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E428:E429)","v":0},null,{"$f":"SUM(G428:G429)","v":0}]
[]
["488005","Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E433:E433)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E434:E434)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E433:E434)","v":0},null,{"$f":"SUM(G433:G434)","v":0}]
[]
["488006","Refunds of Contributions - Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E438:E438)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E439:E439)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E438:E439)","v":0},null,{"$f":"SUM(G438:G439)","v":0}]
[]
["488007","Service Line Contributions - 1/2 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E443:E443)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E444:E444)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E443:E444)","v":0},null,{"$f":"SUM(G443:G444)","v":0}]
[]
["488008","Service Line Contributions - 3/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E448:E448)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E449:E449)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E448:E449)","v":0},null,{"$f":"SUM(G448:G449)","v":0}]
[]
["488009","Service Line Contributions - 1 1/4 Inch"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E453:E453)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E454:E454)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E453:E454)","v":0},null,{"$f":"SUM(G453:G454)","v":0}]
[]
["488010","Misc Customer Service Revenue"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E458:E458)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E459:E459)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E458:E459)","v":0},null,{"$f":"SUM(G458:G459)","v":0}]
[]
[4891,"Capacity Release Revenues (Utah-20%)"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E463:E463)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E464:E464)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E463:E464)","v":0},null,{"$f":"SUM(G463:G464)","v":0}]
[]
[490,"Incidental Plant Production Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E468:E468)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E469:E469)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E468:E469)","v":0},null,{"$f":"SUM(G468:G469)","v":0}]
[]
[491,"Rev from Gas Processed by Others \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E473:E473)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E474:E474)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E473:E474)","v":0},null,{"$f":"SUM(G473:G474)","v":0}]
[]
[492,"Incidental Oil Sales \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E478:E478)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E479:E479)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E478:E479)","v":0},null,{"$f":"SUM(G478:G479)","v":0}]
[]
[493,"Rent From Gas Property \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E483:E483)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E484:E484)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E483:E484)","v":0},null,{"$f":"SUM(G483:G484)","v":0}]
[]
[495,"Other Gas Revenues \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E488:E488)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E489:E489)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E488:E489)","v":0},null,{"$f":"SUM(G488:G489)","v":0}]
[]
[4951,"Overriding Royalties from Celsius \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E493:E493)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E494:E494)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E493:E494)","v":0},null,{"$f":"SUM(G493:G494)","v":0}]
[]
[4952,"Oil Revenues received from Wexpro \\2"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E498:E498)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E499:E499)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E498:E499)","v":0},null,{"$f":"SUM(G498:G499)","v":0}]
[]
[4974,"Standby Charges"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E503:E503)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E504:E504)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E503:E504)","v":0},null,{"$f":"SUM(G503:G504)","v":0}]
[]
["System Total Other Revenues"]
[null,"Utah Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E388+E468+E473+E478+E483+E488+E493+E498","v":0},null,{"$f":"G388+G468+G473+G478+G483+G488+G493+G498","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E393+E398+E403+E408+E413+E418+E423+E428+E433+E438+E443+E448+E453+E458+E463+E503","v":0},null,{"$f":"G393+G398+G403+G408+G413+G418+G423+G428+G433+G438+G443+G448+G453+G458+G463+G503","v":0}]
[null,null,"Utah Total Other Revenues",null,{"$f":"E388+E393+E398+E403+E408+E413+E418+E423+E428+E433+E438+E443+E448+E453+E458+E463+E468+E473+E478+E483+E488+E493+E498+E503","v":0},null,{"$f":"G388+G393+G398+G403+G408+G413+G418+G423+G428+G433+G438+G443+G448+G453+G458+G463+G468+G473+G478+G483+G488+G493+G498+G503","v":0}]
[null,"Wyoming Other Revenues"]
[null,null,"Pass-Through Other Revenues",null,{"$f":"E494+E499","v":0},null,{"$f":"G494+G499","v":0}]
[null,null,"General Other Revenues",null,{"$f":"E389+E394+E399+E404+E409+E414+E419+E424+E429+E434+E439+E444+E449+E454+E459+E464+E469+E474+E479+E484+E489+E504","v":0},null,{"$f":"G389+G394+G399+G404+G409+G414+G419+G424+G429+G434+G439+G444+G449+G454+G459+G464+G469+G474+G479+G484+G489+G504","v":0}]
[null,null,"Wyoming Total Other Revenues",null,{"$f":"E389+E394+E399+E404+E409+E414+E419+E424+E429+E434+E439+E444+E449+E454+E459+E464+E469+E474+E479+E484+E489+E494+E499+E504","v":0},null,{"$f":"G389+G394+G399+G404+G409+G414+G419+G424+G429+G434+G439+G444+G449+G454+G459+G464+G469+G474+G479+G484+G489+G494+G499+G504","v":0}]
[]
[null,"System Total Other Revenue",null,null,{"$f":"E390+E395+E400+E405+E410+E415+E420+E425+E430+E435+E440+E445+E450+E455+E460+E465+E470+E475+E480+E485+E490+E495+E500+E505","v":0},null,{"$f":"G390+G395+G400+G405+G410+G415+G420+G425+G430+G435+G440+G445+G450+G455+G460+G465+G470+G475+G480+G485+G490+G495+G500+G505","v":0}]
[]
[]
["TOTAL UTILITY OPERATING REVENUE",null,null,null,{"$f":"E376+E517","v":0},null,{"$f":"SUM(E520:E520)","v":0}]
[]
[]
[]
["GAS PURCHASE EXPENSES"]
[]
[null,"Utah % of Sales Dth from 191 Acct ===>"]
[]
[758,"Gas Well Royalties"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E529:E529)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E530:E530)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E529:E530)","v":0},null,{"$f":"SUM(G529:G530)","v":0}]
[]
[758.1,"Gas Well Royalties - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E534:E534)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E535:E535)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E534:E535)","v":0},null,{"$f":"SUM(G534:G535)","v":0}]
[]
[759,"Gathering by Others, GRI & ACA  -  Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E539:E539)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E540:E540)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E539:E540)","v":0},null,{"$f":"SUM(G539:G540)","v":0}]
[]
[759,"Gathering by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E544:E544)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E545:E545)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E544:E545)","v":0},null,{"$f":"SUM(G544:G545)","v":0}]
[]
[800,"Natural Gas Well Head Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E549:E549)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E550:E550)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E549:E550)","v":0},null,{"$f":"SUM(G549:G550)","v":0}]
[]
[801,"Natural Gas Field Line Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E554:E554)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E555:E555)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E554:E555)","v":0},null,{"$f":"SUM(G554:G555)","v":0}]
[]
[802,"Natural Gas Gasoline Plant Outlet Purchase"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E559:E559)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E560:E560)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E559:E560)","v":0},null,{"$f":"SUM(G559:G560)","v":0}]
[]
[803,"Natural Gas Transmission Line - Purchases"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E564:E564)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E565:E565)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E564:E565)","v":0},null,{"$f":"SUM(G564:G565)","v":0}]
[]
[804,"Natural Gas City Gate Purchases - Resources"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E569:E569)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E570:E570)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E569:E570)","v":0},null,{"$f":"SUM(G569:G570)","v":0}]
[]
[804.1,"Natural Gas City Gate Purchases - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E574:E574)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E575:E575)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E574:E575)","v":0},null,{"$f":"SUM(G574:G575)","v":0}]
[]
[805,"Purchased Gas Cost Adjustments - Other"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E579:E579)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E580:E580)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E579:E580)","v":0},null,{"$f":"SUM(G579:G580)","v":0}]
[]
[805.1,"Purchased Gas Cost Adjustments - Utah"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E584:E584)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E585:E585)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E584:E585)","v":0},null,{"$f":"SUM(G584:G585)","v":0}]
[]
[806,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E589:E589)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E590:E590)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E589:E590)","v":0},null,{"$f":"SUM(G589:G590)","v":0}]
[]
[808.1,"Gas Withdrawn from Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E594:E594)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E595:E595)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E594:E595)","v":0},null,{"$f":"SUM(G594:G595)","v":0}]
[]
[808.2,"Gas Delivered to Underground Storage"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E599:E599)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E600:E600)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E599:E600)","v":0},null,{"$f":"SUM(G599:G600)","v":0}]
[]
[808.3,"Exchange Gas"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E604:E604)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E605:E605)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E604:E605)","v":0},null,{"$f":"SUM(G604:G605)","v":0}]
[]
[813,"Other Gas Supply Expenses - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E609:E609)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E610:E610)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E609:E610)","v":0},null,{"$f":"SUM(G609:G610)","v":0}]
[]
[813,"Other Gas Supply Expenses - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E614:E614)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E615:E615)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E614:E615)","v":0},null,{"$f":"SUM(G614:G615)","v":0}]
[]
["813.5","CO2 Processing Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E619:E619)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E620:E620)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E619:E620)","v":0},null,{"$f":"SUM(G619:G620)","v":0}]
[]
[858,"Transportation GRI & ACA - Gas Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E624:E624)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E625:E625)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E624:E625)","v":0},null,{"$f":"SUM(G624:G625)","v":0}]
[]
[858,"Trans & Comp of Gas by Others - SNG Cost"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E629:E629)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E630:E630)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E629:E630)","v":0},null,{"$f":"SUM(G629:G630)","v":0}]
[]
[null,"Value of Gas Purchased During Interruption"]
[null,null,"Utah Interruptible Transportation",null,null,null,{"$f":"SUM(E634:E634)","v":0}]
[null,null,"Utah Interruptible Sales",null,null,null,{"$f":"SUM(E635:E635)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E634:E635)","v":0},null,{"$f":"SUM(G634:G635)","v":0}]
[]
["System Total Gas Purchase Expenses"]
[null,"Utah General Gas Purchase Exp",null,null,{"$f":"E544+E619+E636","v":0},null,{"$f":"G544+G619+G636","v":0}]
[null,"Utah Pass Through Gas Purchase Exp",null,null,{"$f":"E529+E534+E539+E549+E554+E559+E564+E569+E574+E579+E584+E589+E594+E599+E604+E609+E614+E624+E629","v":0},null,{"$f":"G529+G534+G539+G549+G554+G559+G564+G569+G574+G579+G584+G589+G594+G599+G604+G609+G614+G624+G629","v":0}]
[null,"Wyoming General Gas Purchase Exp",null,null,{"$f":"E545+E620","v":0},null,{"$f":"G545+G620","v":0}]
[null,"Wyoming Pass Through Gas Purch Exp",null,null,{"$f":"E530+E535+E540+E550+E555+E560+E565+E570+E575+E580+E585+E590+E595+E600+E605+E610+E615+E625+E630","v":0},null,{"$f":"G530+G535+G540+G550+G555+G560+G565+G570+G575+G580+G585+G590+G595+G600+G605+G610+G615+G625+G630","v":0}]
[null,"Utah Timing Differences",null,null,{"$f":"+(E209+E210+E238+E239+E509)-E640","v":0},null,{"$f":"+(G209+G210+G238+G239+G509)-G640","v":0}]
[null,"Wyoming Timing Differences",null,null,{"$f":"+(E332+E334+E362+E513)-E642","v":0},null,{"$f":"+(G332+G334+G362+G513)-G642-G641","v":0}]
[]
[]
[null,"System Total Gas Purchase Expenses",null,null,{"$f":"E531+E536+E541+E546+E551+E556+E561+E566+E571+E576+E581+E586+E591+E596+E601+E606+E611+E616+E621+E626+E631+E643+E644","v":0},null,{"$f":"G531+G536+G541+G546+G551+G556+G561+G566+G571+G576+G581+G586+G591+G596+G601+G606+G611+G616+G621+G626+G631+G643+G644","v":0}]
[]
[]
["OPERATION AND MAINTENANCE EXPENSES"]
[]
["Production Expenses"]
[]
[810,"Gas Used for Compressor Station Fuel",null,null,null,null,{"$f":"SUM(E654:E654)","v":0}]
[812,"Gas Used for Other Utility Operations",null,null,null,null,{"$f":"SUM(E655:E655)","v":0}]
[]
[null,"Total Production Expenses",null,null,{"$f":"SUM(E654:E655)","v":0},null,{"$f":"SUM(G654:G655)","v":0}]
[]
["Distribution Operations & Maintenance Expenses"]
[null," "]
[870,"Operation Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E662:E662)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E663:E663)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E662:E663)","v":0},null,{"$f":"SUM(G662:G663)","v":0}]
[]
[871,"Distribution Load Dispatching"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E667:E667)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E668:E668)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E667:E668)","v":0},null,{"$f":"SUM(G667:G668)","v":0}]
[]
[872,"Compressor Station Labor & Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E672:E672)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E673:E673)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E672:E673)","v":0},null,{"$f":"SUM(G672:G673)","v":0}]
[]
[873,"Compressor Station Fuel & Power"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E677:E677)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E678:E678)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E677:E678)","v":0},null,{"$f":"SUM(G677:G678)","v":0}]
[]
[874,"Mains & Service Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E682:E682)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E683:E683)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E682:E683)","v":0},null,{"$f":"SUM(G682:G683)","v":0}]
[]
[875,"Measuring & Regulating Station Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E687:E687)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E688:E688)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E687:E688)","v":0},null,{"$f":"SUM(G687:G688)","v":0}]
[]
[878,"Meter & House Regulator Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E692:E692)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E693:E693)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E692:E693)","v":0},null,{"$f":"SUM(G692:G693)","v":0}]
[]
[879,"Customer Installations Expenses"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E697:E697)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E698:E698)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E697:E698)","v":0},null,{"$f":"SUM(G697:G698)","v":0}]
[]
[880,"Other Expenses"]
[null,null,"Utah",null,{"$f":"O16","v":0},null,{"$f":"SUM(E702:E702)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E703:E703)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E702:E703)","v":0},null,{"$f":"SUM(G702:G703)","v":0}]
[]
[881,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E707:E707)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E708:E708)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E707:E708)","v":0},null,{"$f":"SUM(G707:G708)","v":0}]
[]
[885,"Maintenance Supervision & Engineering"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E712:E712)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E713:E713)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E712:E713)","v":0},null,{"$f":"SUM(G712:G713)","v":0}]
[]
[886,"Maintenance of Structures & Improvements"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E717:E717)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E718:E718)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E717:E718)","v":0},null,{"$f":"SUM(G717:G718)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E722:E722)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E723:E723)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E722:E723)","v":0},null,{"$f":"SUM(G722:G723)","v":0}]
[]
[888,"Maint of Compressor Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E727:E727)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E728:E728)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E727:E728)","v":0},null,{"$f":"SUM(G727:G728)","v":0}]
[]
[889,"Maint of Meas. & Reg. Station Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E732:E732)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E733:E733)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E732:E733)","v":0},null,{"$f":"SUM(G732:G733)","v":0}]
[]
[892,"Maintenance of Services"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E737:E737)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E738:E738)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E737:E738)","v":0},null,{"$f":"SUM(G737:G738)","v":0}]
[]
[893,"Maintenance of Meters & House Regulators"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E742:E742)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E743:E743)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E742:E743)","v":0},null,{"$f":"SUM(G742:G743)","v":0}]
[]
[8941,"Maintenance of Communication Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E747:E747)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E748:E748)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E747:E748)","v":0},null,{"$f":"SUM(G747:G748)","v":0}]
[]
[8942,"Maintenance of Other Equipment"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E752:E752)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E753:E753)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E752:E753)","v":0},null,{"$f":"SUM(G752:G753)","v":0}]
[]
["System Total Distribution O&M Expenses"]
[null,"Utah Distribution O&M Expenses",null,null,{"$f":"E662+E667+E672+E677+E682+E687+E692+E697+E702+E707+E712+E717+E722+E727+E732+E737+E742+E747+E752","v":0},null,{"$f":"G662+G667+G672+G677+G682+G687+G692+G697+G702+G707+G712+G717+G722+G727+G732+G737+G742+G747+G752","v":0}]
[null,"Wyoming Distribution O&M Expenses",null,null,0,null,{"$f":"G663+G668+G673+G678+G683+G688+G693+G698+G703+G708+G713+G718+G723+G728+G733+G738+G743+G748+G753","v":0}]
[]
[null,"System Total Distribution O&M Expenses",null,null,{"$f":"E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744+E749+E754","v":0},null,{"$f":"G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744+G749+G754","v":0}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E765:E765)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E766:E766)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E765:E766)","v":0},null,{"$f":"SUM(G765:G766)","v":0}]
[]
[902,"Meter Reading Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E770:E770)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E771:E771)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E770:E771)","v":0},null,{"$f":"SUM(G770:G771)","v":0}]
[]
[9031,"Customer Records Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E775:E775)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E776:E776)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E775:E776)","v":0},null,{"$f":"SUM(G775:G776)","v":0}]
[]
[9032,"Collection Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E780:E780)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E781:E781)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E780:E781)","v":0},null,{"$f":"SUM(G780:G781)","v":0}]
[]
[9033,"Interest Exp - Customer Security Deposits"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E785:E785)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E786:E786)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E785:E786)","v":0},null,{"$f":"SUM(G785:G786)","v":0}]
[]
["904.0","Uncollectible Accounts - DNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E790:E790)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E791:E791)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E790:E791)","v":0},null,{"$f":"SUM(G790:G791)","v":0}]
[]
["904.1","Uncollectible Accounts - SNG"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E795:E795)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E796:E796)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E795:E796)","v":0},null,{"$f":"SUM(G795:G796)","v":0}]
[]
["904.2","Uncollectible Accounts - Commodity"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E800:E800)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E801:E801)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E800:E801)","v":0},null,{"$f":"SUM(G800:G801)","v":0}]
[]
[905,"Miscellaneous Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E805:E805)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E806:E806)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E805:E806)","v":0},null,{"$f":"SUM(G805:G806)","v":0}]
[]
["System Total Customer Accounts Exp"]
[null,"Utah Customer Accounts Expenses",null,null,{"$f":"E765+E770+E775+E780+E785+E790+E805+E800+E795","v":0},null,{"$f":"G765+G770+G775+G780+G785+G790+G805+G795+G800","v":0}]
[null,"Wyoming Customer Accounts Expenses",null,null,{"$f":"E766+E771+E776+E781+E786+E791+E806","v":0},null,{"$f":"G766+G771+G776+G781+G786+G791+G806","v":0}]
[]
[null,"System Total Customer Accounts Exp",null,null,{"$f":"E767+E772+E777+E782+E802+E797+E792+E807+E787","v":0},null,{"$f":"G767+G772+G777+G782+G787+G792+G807+G797+G802","v":0}]
[]
["Customer Service & Information Expense"]
[]
[907,"Supervision"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E818:E818)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E819:E819)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E818:E819)","v":0},null,{"$f":"SUM(G818:G819)","v":0}]
[]
[908,"Customer Assistance Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E823:E823)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E824:E824)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E823:E824)","v":0},null,{"$f":"SUM(G823:G824)","v":0}]
[]
[909,"Info & Instructional Advertising Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E828:E828)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E829:E829)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E828:E829)","v":0},null,{"$f":"SUM(G828:G829)","v":0}]
[]
[910,"Misc Customer Service & Info Expense"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E833:E833)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E834:E834)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E833:E834)","v":0},null,{"$f":"SUM(G833:G834)","v":0}]
[]
["System Total Cust Service & Info Exp"]
[null,"Utah Total Cust Service & Info Exp",null,null,{"$f":"E818+E823+E828+E833","v":0},null,{"$f":"G818+G823+G828+G833","v":0}]
[null,"Wyoming Total Cust Service & Info Exp",null,null,0,null,{"$f":"G819+G824+G829+G834","v":0}]
[]
[null,"System Total Cust Service & Info Exp",null,null,{"$f":"E820+E825+E830+E835","v":0},null,{"$f":"SUM(E841:E841)","v":0}]
[]
["Administrative & General Expense"]
[]
[920,"Administrative & General Salaries"]
[null,null,"Utah",null,null,null,{"$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,{"$f":"SUM(E848:E848)","v":0}]
[921,"Office Supplies & Expenses"]
[null,null,"Utah",null,null,null,{"$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,{"$f":"SUM(E852:E852)","v":0}]
[922,"Administrative Expenses Transferred"]
[null,null,"Utah",null,null,null,{"$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,{"$f":"SUM(E856:E856)","v":0}]
[923,"Outside Services Employed"]
[null,null,"Utah",null,null,null,{"$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,{"$f":"SUM(E860:E860)","v":0}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$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,{"$f":"SUM(E864:E864)","v":0}]
[925,"Injuries & Damages"]
[null,null,"Utah",null,null,null,{"$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,{"$f":"SUM(E868:E868)","v":0}]
[926,"Employee Pensions & Benefits"]
[null,null,"Utah",null,null,null,{"$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,{"$f":"SUM(E872:E872)","v":0}]
["928","Regulatory Expense"]
[null,null,"Utah",null,null,null,{"$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,{"$f":"SUM(E876:E876)","v":0}]
[9301,"General Advertising Expenses"]
[null,null,"Utah",null,null,null,{"$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,{"$f":"SUM(E880:E880)","v":0}]
[9302,"Miscellaneous General Expenses"]
[null,null,"Utah",null,null,null,{"$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,{"$f":"SUM(E884:E884)","v":0}]
[931,"Rents"]
[null,null,"Utah",null,null,null,{"$f":"SUM(E886:E886)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E887:E887)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E886:E887)","v":0},null,{"$f":"SUM(E888:E888)","v":0}]
[935,"Maintenance of General Plant"]
[null,null,"Utah",null,0,null,{"$f":"SUM(E890:E890)","v":0}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E891:E891)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E890:E891)","v":0},null,{"$f":"SUM(E892:E892)","v":0}]
["System Total Administrative & General Exp"]
[null,"Utah Administrative & General Exp",null,null,{"$f":"E846+E850+E854+E858+E862+E866+E870+E874+E878+E882+E886+E890","v":0},null,{"$f":"SUM(E894:E894)","v":0}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E895:E895)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E894+E895)=E892+E888+E884+E880+E876+E872+E868+E864+E860+E856+E852+E848,E894+E895,\"ERROR\")","v":0},null,{"$f":"SUM(E897:E897)","v":0}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E657+E760+E813+E841+E897","v":0},null,{"$f":"SUM(E900:E900)","v":0}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$f":"SUM(E908:E908)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E909:E909)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E910:E910)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E911:E911)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E908:E911)","v":0},null,{"$f":"SUM(G908:G911)","v":0}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$f":"SUM(E915:E915)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E916:E916)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E917:E917)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E918:E918)","v":0}]
[null,null,"Total Amortization Expense",null,{"$f":"SUM(E915:E918)","v":0},null,{"$f":"SUM(G915:G918)","v":0}]
[]
[null,"Total Depreciation, Deplec & Amort",null,null,{"$f":"E912+E919","v":0},null,{"$f":"SUM(E921:E921)","v":0}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$f":"SUM(E925:E925)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E926:E926)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E927:E927)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E928:E928)","v":0}]
[null,null,"Total Other Taxes",null,{"$f":"SUM(E925:E928)","v":0},null,{"$f":"SUM(G925:G928)","v":0}]
[]
[4090,"Income Taxes - Federal",null,null,0,null,{"$f":"((G520)-(G647+G900+G921+G929-G933))*Taxes!$L$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$f":"SUM(E933:E933)","v":0}]
[]
[4101,"Deferred Income Taxes",null,null,null,null,{"$f":"SUM(E935:E935)","v":0}]
[]
[4111,"Deferred Income Tax Credit",null,null,null,null,{"$f":"SUM(E937:E937)","v":0}]
[]
[4114,"Investment Tax Credit Adjustment",null,null,null,null,{"$f":"SUM(E939:E939)","v":0}]
[]
[null,"Total Tax Expenses",null,null,{"$f":"E929+E931+E933+E935+E937+E939","v":0},null,{"$f":"SUM(E941:E941)","v":0}]
[]
[]
[null,"Total Utility Other Operating Expenses",null,null,{"$f":"E921+E941","v":0},null,{"$f":"SUM(E944:E944)","v":0}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E647+E900+E944","v":0},null,{"$f":"SUM(E947:E947)","v":0}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$f":"SUM(E958:E958)","v":0}]
[null,"Distribution - Utah",null,null,null,null,{"$f":"SUM(E959:E959)","v":0}]
[]
[null,"Total Intangible Plant",null,null,{"$f":"SUM(E958:E959)","v":0},null,{"$f":"SUM(E961:E961)","v":0}]
[]
[null,"Production & Gathering Plant"]
["325","Land & Land Rights",null,null,null,null,{"$f":"SUM(E964:E964)","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,{"$f":"SUM(E964:E970)","v":0},null,{"$f":"+G1099","v":0}]
[]
[null,"Distribution Plant"]
["374","Land & Land Rights"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E976:E976)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E977:E977)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E976:E977)","v":0},null,{"$f":"SUM(E978:E978)","v":0}]
[]
["375","Structures & Improvements"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E981:E981)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E982:E982)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E981:E982)","v":0},null,{"$f":"SUM(E983:E983)","v":0}]
[]
["376","Mains"]
[null,null,"Dist - Wy - Mains - SD",null,null,null,{"$f":"SUM(E986:E986)","v":0}]
[null,null,"Dist - Wy - Mains - LD",null,null,null,0]
[null,null,"Dist - Wy - Mains - Feeders",null,null,null,0]
[null,null,"Total Wyoming",null,null,null,0]
[null,null,"Dist - Ut - Mains - SD",null,null,null,0]
[null,null,"Dist - Ut - Mains - LD",null,null,null,0]
[null,null,"Dist - Ut - Mains - Feeders",null,null,null,0]
[null,null,"Total Utah",null,{"$f":"SUM(E990:E992)","v":0},null,0]
[null,null,"Total Mains",null,{"$f":"SUM(E993,E989)","v":0},null,0]
[]
["377","Compressor Station Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E997:E997)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E998:E998)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E997:E998)","v":0},null,{"$f":"SUM(E999:E999)","v":0}]
[]
["378","Measuring & Regulation Station Equip"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1002:E1002)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1003:E1003)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1002:E1003)","v":0},null,{"$f":"SUM(E1004:E1004)","v":0}]
[]
["380","Services"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1007:E1007)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1008:E1008)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1007:E1008)","v":0},null,{"$f":"SUM(E1009:E1009)","v":0}]
[]
["381...2","Meters & Meter Installation"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1012:E1012)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1013:E1013)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1012:E1013)","v":0},null,{"$f":"SUM(E1014:E1014)","v":0}]
[]
["383...4","House Regulators & Reg Installations"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1017:E1017)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1018:E1018)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1017:E1018)","v":0},null,{"$f":"SUM(E1019:E1019)","v":0}]
[]
["387","Other Equipment"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1022:E1022)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1023:E1023)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1022:E1023)","v":0},null,{"$f":"SUM(E1024:E1024)","v":0}]
[]
["388","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1027:E1027)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1028:E1028)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1027:E1028)","v":0},null,{"$f":"SUM(E1029:E1029)","v":0}]
[]
[null,"Total Distribution Plant",null,null,{"$f":"+E1029+E1024+E1019+E1014+E1009+E1004+E999+E994+E983+E978","v":0},null,{"$f":"+G1029+G1024+G1019+G1014+G1009+G1004+G999+G994+G983+G978","v":0}]
[]
[]
["389","Land & Land Rights"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1035:E1035)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1036:E1036)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1035:E1036)","v":0},null,{"$f":"SUM(E1037:E1037)","v":0}]
[]
["390","Structures & Improvements"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1040:E1040)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1041:E1041)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1042:E1042)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1040:E1042)","v":0},null,{"$f":"SUM(E1043:E1043)","v":0}]
[]
["391","Office Furniture & Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1046:E1046)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1047:E1047)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1048:E1048)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1046:E1048)","v":0},null,{"$f":"SUM(E1049:E1049)","v":0}]
[]
["392","Transportation Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1052:E1052)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1053:E1053)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1054:E1054)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1052:E1054)","v":0},null,{"$f":"SUM(E1055:E1055)","v":0}]
[]
["393","Stores Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1058:E1058)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1059:E1059)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1058:E1059)","v":0},null,{"$f":"SUM(E1060:E1060)","v":0}]
[]
["394","Tools, Shop & Garage Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1063:E1063)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1064:E1064)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1065:E1065)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1063:E1065)","v":0},null,{"$f":"SUM(E1066:E1066)","v":0}]
[]
["395","Laboratory Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1069:E1069)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1070:E1070)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1071:E1071)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1069:E1071)","v":0},null,{"$f":"SUM(E1072:E1072)","v":0}]
[]
["396","Power Operated Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1075:E1075)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1076:E1076)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1077:E1077)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1075:E1077)","v":0},null,{"$f":"SUM(E1078:E1078)","v":0}]
[]
["397","Communication Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1081:E1081)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1082:E1082)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1081:E1082)","v":0},null,{"$f":"SUM(E1083:E1083)","v":0}]
[]
["398","Miscellaneous Equipment"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1086:E1086)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1087:E1087)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1088:E1088)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1086:E1088)","v":0},null,{"$f":"SUM(E1089:E1089)","v":0}]
[]
["399","Asset Retirement Costs"]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E1092:E1092)","v":0}]
[null,null,"Utah",null,null,null,{"$f":"SUM(E1093:E1093)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1092:E1093)","v":0},null,{"$f":"SUM(E1094:E1094)","v":0}]
[]
[null,"Total General Plant",null,null,{"$f":"(E1089+E1083+E1078+E1072+E1066+E1060+E1055+E1049+E1043+E1037+E1094)","v":0},null,{"$f":"SUM(E1096:E1096)","v":0}]
[]
[101,"Gas Plant in Service"]
[null,null,"Production",null,{"$f":"+E972","v":0},null,{"$f":"SUM(E1099:E1099)","v":0}]
[null,null,"Distribution - Wyoming",null,{"$f":"(+E958+E976+E981+E989+E997+E1002+E1007+E1012+E1017+E1022+E1027)","v":0},null,{"$f":"SUM(E1100:E1100)","v":0}]
[null,null,"Distribution - Utah",null,{"$f":"(+E959+E977+E982+E993+E998+E1003+E1008+E1013+E1018+E1023+E1028)","v":0},null,{"$f":"SUM(E1101:E1101)","v":0}]
[null,null,"General",null,{"$f":"+E1096","v":0},null,{"$f":"SUM(E1102:E1102)","v":0}]
[null,null,"Gas Plant in Service",null,{"$f":"SUM(E1099:E1102)","v":0},null,{"$f":"SUM(G1099:G1102)","v":0}]
[]
[105,"Gas Plant Held For Future Use"]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1106:E1106)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1106)","v":0},null,{"$f":"SUM(G1106)","v":0}]
[]
[106,"Complete Construction Not Yet Classified"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1111:E1111)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1113:E1113)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1110:E1113)","v":0},null,{"$f":"SUM(G1110:G1113)","v":0}]
[]
[108,"Accum Prov For Deprec - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1117:E1117)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1118:E1118)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1119:E1119)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1120:E1120)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1117:E1120)","v":0},null,{"$f":"SUM(G1117:G1120)","v":0}]
[]
[111,"Accum Prov For Amort & Depl - Gas Plant In Svc"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1124:E1124)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1125:E1125)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1126:E1126)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1127:E1127)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1124:E1127)","v":0},null,{"$f":"SUM(G1124:G1127)","v":0}]
[]
[]
["System Net Utility Plant"]
[null,"Production",null,null,{"$f":"E1099+E1110+E1117+E1124","v":0},null,{"$f":"G1099+G1110+G1117+G1124","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1100+E1111+E1118+E1125","v":0},null,{"$f":"G1100+G1111+G1118+G1125","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1101+E1106+E1112+E1119+E1126","v":0},null,{"$f":"G1101+G1106+G1112+G1119+G1126","v":0}]
[null,"General",null,null,{"$f":"E1102+E1113+E1120+E1127","v":0},null,{"$f":"G1102+G1113+G1120+G1127","v":0}]
[]
[]
[null,"System Net Utility Plant",null,null,{"$f":"E1103+E1107+E1114+E1121+E1128","v":0},null,{"$f":"G1103+G1107+G1114+G1121+G1128","v":0}]
[]
[]
["WORKING CAPITAL"]
[]
[154,"Plant Materials & Operating Supplies"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1144:E1144)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1145:E1145)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1144:E1145)","v":0},null,{"$f":"SUM(G1144:G1145)","v":0}]
[]
[1641,"Gas Stored Underground"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1149:E1149)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1149)","v":0},null,{"$f":"SUM(G1149)","v":0}]
[]
[165,"Prepayments"]
[null,null,"General",null,null,null,{"$f":"SUM(E1153:E1153)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1153)","v":0},null,{"$f":"SUM(G1153)","v":0}]
[]
["190008","Accum Deferred Income Tax Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1157:E1157)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1158:E1158)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1159:E1159)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1160:E1160)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1157:E1160)","v":0},null,{"$f":"SUM(G1157:G1160)","v":0}]
[]
["190009","Accum Deferred Income Tax State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1164:E1164)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1165:E1165)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1166:E1166)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1167:E1167)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1164:E1167)","v":0},null,{"$f":"SUM(G1164:G1167)","v":0}]
[]
[2351,"Customer Deposits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1171:E1171)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1172:E1172)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1171:E1172)","v":0},null,{"$f":"SUM(G1171:G1172)","v":0}]
[]
[252,"Misc Customer Credits"]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1176:E1176)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1177:E1177)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1176:E1177)","v":0},null,{"$f":"SUM(G1176:G1177)","v":0}]
[]
[2531,"Unclaimed Customer Deposits"]
[null,null,"General",null,null,null,{"$f":"SUM(E1181:E1181)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1181)","v":0},null,{"$f":"SUM(G1181)","v":0}]
[]
[255,"Deferred Investment Tax Credits"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1185:E1185)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1186:E1186)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1187:E1187)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1188:E1188)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1185:E1188)","v":0},null,{"$f":"SUM(G1185:G1188)","v":0}]
[]
[2820,"Accum Deferred Income Taxes - Federal"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1193:E1193)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1194:E1194)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1195:E1195)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1192:E1195)","v":0},null,{"$f":"SUM(G1192:G1195)","v":0}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$f":"SUM(E1199:E1199)","v":0}]
[null,null,"Distribution - Wyoming",null,null,null,{"$f":"SUM(E1200:E1200)","v":0}]
[null,null,"Distribution - Utah",null,null,null,{"$f":"SUM(E1201:E1201)","v":0}]
[null,null,"General",null,null,null,{"$f":"SUM(E1202:E1202)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E1199:E1202)","v":0},null,{"$f":"SUM(G1199:G1202)","v":0}]
[]
["282-6-8","Accum Deferred IncomeTaxes(QRS& Sec 29 Cr)"]
[null,"General",null,null,null,null,{"$f":"SUM(E1206:E1206)","v":0}]
[null,"Total",null,null,{"$f":"SUM(E1206)","v":0},null,{"$f":"SUM(G1206)","v":0}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1149+E1157+E1164+E1185+E1192+E1199","v":0},null,{"$f":"G1149+G1157+G1164+G1185+G1192+G1199","v":0}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1144+E1158+E1165+E1171+E1186+E1193+E1200+E1176","v":0},null,{"$f":"G1144+G1158+G1165+G1171+G1186+G1193+G1200+G1176","v":0}]
[null,"Distribution - Utah",null,null,{"$f":"E1145+E1159+E1166+E1172+E1187+E1194+E1201+E1177","v":0},null,{"$f":"G1145+G1159+G1166+G1172+G1187+G1194+G1201+G1177","v":0}]
[null,"General",null,null,{"$f":"E1153+E1160+E1167+E1181+E1188+E1195+E1202+E1206","v":0},null,{"$f":"G1153+G1160+G1167+G1181+G1188+G1195+G1202+G1206","v":0}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1146+E1150+E1154+E1161+E1168+E1173+E1178+E1182+E1189+E1196+E1203+E1207","v":0},null,{"$f":"+G1146+G1150+G1154+G1161+G1168+G1173+G1178+G1182+G1189+G1196+G1203+G1207","v":0}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1132+E1210","v":0},null,{"$f":"G1132+G1210","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"G1133+G1211","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"G1134+G1212","v":0}]
[null,"General",null,null,0,null,{"$f":"G1135+G1213","v":0}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1138+E1216","v":0},null,{"$f":"G1138+G1216","v":0}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E647","v":0},null,{"$f":"SUM(E1230:E1230)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E900","v":0},null,0]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$f":"E929","v":0},null,0]
[null,null,"Income Taxes - Federal & State",null,{"$f":"E931+E933+E935","v":0},null,0]
[null,null,"Deferred Income Tax Credit",null,0,null,0]
[null,null,"Investment Tax Credit Adjustment",null,0,null,0]
[null,null,null,null,null,null,0]
[null,null,"Cost of Service - Including Gas Costs",null,{"$f":"SUM(E1230:E1236)","v":0},null,0]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1238/365","v":0},null,{"$f":"SUM(E1240:E1240)","v":0}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1240*E1242","v":0},null,{"$f":"SUM(E1245:E1245)","v":0}]
[null,null,null,null,null,null,{"$f":"G1242*G1240","v":0}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1219","v":0},null,{"$f":"SUM(E1249:E1249)","v":0}]
[null,"Distribution - Wyoming",null,null,0,null,{"$f":"SUM(E1250:E1250)","v":0}]
[null,"Distribution - Utah",null,null,0,null,{"$f":"SUM(E1251:E1251)","v":0}]
[null,"General",null,null,{"$f":"E1222+E1245","v":0},null,{"$f":"G1222+G1245","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1253:E1253)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(E1254:E1254)","v":0}]
[null,"SYSTEM TOTAL RATE BASE",null,null,{"$f":"E1225+E1245","v":0},null,{"$f":"SUM(E1255:E1255)","v":0}]

{"sheet":"Pension","index":50,"n_rows":1247,"n_cols":26,"rows_kept":1247,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,null,null,"Incentive Compensation"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,"HOT",null,null,null,null,null,null,2020]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,"Pension 2020","Pension 2021","Pension 2022",null,{"$f":"+'Control Panel'!F41","v":"Pension 2021"},1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,2,null,null,2820,"Accum Deferred Income Taxes - Federal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,"Production",null,{"$f":"'190_255_282 FORECAST'!D28","v":-32506432.149999999},{"$f":"Y5/$Y$18","v":9.408186204381988E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,"Distribution - Wyoming",null,{"$f":"'190_255_282 FORECAST'!D29","v":-8486889.9900000002},{"$f":"Y6/$Y$18","v":2.4563212890783399E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,"Distribution - Utah",null,{"$f":"'190_255_282 FORECAST'!D30","v":-257559818.18000001},{"$f":"Y7/$Y$18","v":0.74544346085801039}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Incentive Compensation",null,null,null,null,null,6,null,null,null,"General",null,{"$f":"'190_255_282 FORECAST'!D31","v":18175647.27},{"$f":"Y8/$Y$18","v":-5.2604934651780032E-2}]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,null,null,null,"Removal of Financial Based Payouts",null,null,null,null,null,7,null,null,null,"Total",null,{"$f":"'190_255_282 FORECAST'!D32","v":-280377493.05000001}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,null,null,"A",null,"B","C",null,"D",9,null,null,2821,"Accum Deferred Income Taxes - State"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,"Production",null,{"$f":"'190_255_282 FORECAST'!D35","v":-700755.31},{"$f":"Y12/$Y$18","v":2.0281636599695009E-3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,"Distribution - Wyoming",null,{"$f":"'190_255_282 FORECAST'!D36","v":0},{"$f":"Y13/$Y$18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,"Distribution - Utah",null,{"$f":"'190_255_282 FORECAST'!D37","v":-64071192.340000004},{"$f":"Y14/$Y$18","v":0.18543828651816313}]
["Utah",null,null,null,null,null,null,null,null,null,null,1,"282 ADIT",40166359.514952995,40166359.514952995,40166359.514952995,null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S15,FALSE)","v":40166359.514952995},13,null,null,null,"General",null,{"$f":"'190_255_282 FORECAST'!D38","v":-362770.09},{"$f":"Y15/$Y$18","v":1.0499486810337051E-3}]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,null,2,"186007 Deferred Pension Asset ",-120672558.96541667,{"$f":"-'RB FORECAST'!AJ273","v":-128237878.60708334},{"$f":"-'RB FORECAST'!BA273","v":-128615965.46999998},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S16,FALSE)","v":-128237878.60708334},14,null,null,null,"Total",null,{"$f":"'190_255_282 FORECAST'!D39","v":-65134717.74000001}]
[null,null,null,null,null,null,null,null,null,null,null,3,"Total Rate Base",{"$f":"SUM(N15:N16)","v":-80506199.450463682},{"$f":"SUM(O15:O16)","v":-88071519.092130333},-88449605.955046982,null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S17,FALSE)","v":-88071519.092130333},15]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,"GRAND TOTAL",null,{"$f":"+Y16+Y9","v":-345512210.79000002}]
[null,null,null,null,null,null,null,null,null,null,null,4,"Pension Expense Labor (Utah)",6854243.719629758,{"$f":"'Labor Forecast'!H9*'ROR-Model'!M2*-1","v":3524691.9852044191},{"$f":"'Labor Forecast'!I9*'ROR-Model'!M2*-1","v":3046235.9968100544},null,{"$f":"HLOOKUP($R$3,$N$3:$P$19,S19,FALSE)","v":3524691.9852044191},17]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,null,null,5,"Pension Expense Labor (Wyoming)",231564.07037024215,{"$f":"'Labor Forecast'!H9*'ROR-Model'!N2*-1","v":119503.95479558004},{"$f":"'Labor Forecast'!I9*'ROR-Model'!N2*-1","v":103282.00318994529},null,{"$f":"HLOOKUP($R$3,$N$3:$P$21,S20,FALSE)","v":119503.95479558004},18]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,null,6,"Total Expense",{"$f":"SUM(N19:N20)","v":7085807.79},{"$f":"SUM(O19:O20)","v":3644195.939999999},{"$f":"SUM(P19:P20)","v":3149517.9999999995},null,{"$f":"HLOOKUP($R$3,$N$3:$P$21,S21,FALSE)","v":3644195.939999999},19]
[]
[null,null,"Total Dth",null,null,null,{"$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_TBF","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,{"$f":"R19","v":3524691.9852044191},null,{"$f":"SUM(E862:E862)","v":3524691.9852044191}]
[null,null,"Wyoming",null,{"$f":"R20","v":119503.95479558004},null,{"$f":"SUM(E863:E863)","v":119503.95479558004}]
[null,null,"Total",null,{"$f":"SUM(E862:E863)","v":3644195.939999999},null,{"$f":"SUM(E864:E864)","v":3644195.939999999}]
["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,{"$f":"E838+E842+E846+E850+E854+E858+E862+E866+E870+E874+E878+E882","v":3524691.9852044191},null,{"$f":"SUM(E886:E886)","v":3524691.9852044191}]
[null,"Wyoming Administrative & General Exp",null,null,119503.95479558004,null,{"$f":"SUM(E887:E887)","v":119503.95479558004}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":3644195.939999999},null,{"$f":"SUM(E889:E889)","v":3644195.939999999}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":3644195.939999999},null,{"$f":"SUM(E892:E892)","v":3644195.939999999}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$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$41","v":-902116.25538375694}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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":3644195.939999999},null,{"$f":"SUM(E939:E939)","v":3644195.939999999}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$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,{"$f":"$R$15*Z5","v":3778925.8946882798},null,{"$f":"SUM(E1184:E1184)","v":3778925.8946882798}]
[null,null,"Distribution - Wyoming",null,{"$f":"$R$15*Z6","v":986614.83981353382},null,{"$f":"SUM(E1185:E1185)","v":986614.83981353382}]
[null,null,"Distribution - Utah",null,29941750.046893638,null,{"$f":"SUM(E1186:E1186)","v":29941750.046893638}]
[null,null,"General",null,-2112948.7174840053,null,{"$f":"SUM(E1187:E1187)","v":-2112948.7174840053}]
[null,null,"Total",null,{"$f":"SUM(E1184:E1187)","v":32594342.063911445},null,{"$f":"SUM(G1184:G1187)","v":32594342.063911445}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,{"$f":"$R$15*Z12","v":81463.950721497851},null,{"$f":"SUM(E1191:E1191)","v":81463.950721497851}]
[null,null,"Distribution - Wyoming",null,{"$f":"$R$15*Z13","v":0},null,{"$f":"SUM(E1192:E1192)","v":0}]
[null,null,"Distribution - Utah",null,7448380.8841254013,null,{"$f":"SUM(E1193:E1193)","v":7448380.8841254013}]
[null,null,"General",null,42172.616194650509,null,{"$f":"SUM(E1194:E1194)","v":42172.616194650509}]
[null,null,"Total",null,{"$f":"SUM(E1191:E1194)","v":7572017.4510415494},null,{"$f":"SUM(G1191:G1194)","v":7572017.4510415494}]
[]
[186007,"Deffered Pension Asset"]
[null,"General",null,null,{"$f":"R16","v":-128237878.60708334},null,{"$f":"SUM(E1198:E1198)","v":-128237878.60708334}]
[null,"Total",null,null,{"$f":"SUM(E1198)","v":-128237878.60708334},null,{"$f":"SUM(G1198)","v":-128237878.60708334}]
[]
["System Working Capital (W/O WC Cash)"]
[null,"Production",null,null,{"$f":"E1141+E1149+E1156+E1177+E1184+E1191","v":3860389.8454097775},null,{"$f":"G1141+G1149+G1156+G1177+G1184+G1191","v":3860389.8454097775}]
[null,"Distribution - Wyoming",null,null,{"$f":"E1136+E1150+E1157+E1163+E1178+E1185+E1192+E1168","v":986614.83981353382},null,{"$f":"G1136+G1150+G1157+G1163+G1178+G1185+G1192+G1168","v":986614.83981353382}]
[null,"Distribution - Utah",null,null,{"$f":"E1137+E1151+E1158+E1164+E1179+E1186+E1193+E1169","v":37390130.931019038},null,{"$f":"G1137+G1151+G1158+G1164+G1179+G1186+G1193+G1169","v":37390130.931019038}]
[null,"General",null,null,{"$f":"E1145+E1152+E1159+E1173+E1180+E1187+E1194+E1198","v":-130308654.7083727},null,{"$f":"G1145+G1152+G1159+G1173+G1180+G1187+G1194+G1198","v":-130308654.7083727}]
[]
[]
[null,"System Working Capital (W/O WC Cash)",null,null,{"$f":"+E1138+E1142+E1146+E1153+E1160+E1165+E1170+E1174+E1181+E1188+E1195+E1199","v":-88071519.092130333},null,{"$f":"+G1138+G1142+G1146+G1153+G1160+G1165+G1170+G1174+G1181+G1188+G1195+G1199","v":-88071519.092130333}]
[]
["RATE BASE (W/O Working Cap. Cash)"]
[null,"Production",null,null,{"$f":"E1124+E1202","v":3860389.8454097775},null,{"$f":"G1124+G1202","v":3860389.8454097775}]
[null,"Distribution - Wyoming",null,null,986614.83981353382,null,{"$f":"G1125+G1203","v":986614.83981353382}]
[null,"Distribution - Utah",null,null,37390130.931019038,null,{"$f":"G1126+G1204","v":37390130.931019038}]
[null,"General",null,null,-130308654.7083727,null,{"$f":"G1127+G1205","v":-130308654.7083727}]
[]
[]
[null,"RATE BASE (W/O Working Cap. Cash)",null,null,{"$f":"E1130+E1208","v":-88071519.092130333},null,{"$f":"G1130+G1208","v":-88071519.092130333}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$f":"E639","v":0},null,{"$f":"SUM(E1222:E1222)","v":0}]
[null,null,"Operation & Maintenance Expenses",null,{"$f":"E892","v":3644195.939999999},null,3644195.939999999]
[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,{"$f":"SUM(E1222:E1228)","v":3644195.939999999},null,3644195.939999999]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":9984.0984657534227},null,{"$f":"SUM(E1232:E1232)","v":9984.0984657534227}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":-9035.6091115068484},null,{"$f":"SUM(E1237:E1237)","v":-9035.6091115068484}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":-9035.6091115068484}]
[]
["SYSTEM TOTAL RATE BASE"]
[null,"Production",null,null,{"$f":"E1211","v":3860389.8454097775},null,{"$f":"SUM(E1241:E1241)","v":3860389.8454097775}]
[null,"Distribution - Wyoming",null,null,986614.83981353382,null,{"$f":"SUM(E1242:E1242)","v":986614.83981353382}]
[null,"Distribution - Utah",null,null,37390130.931019038,null,{"$f":"SUM(E1243:E1243)","v":37390130.931019038}]
[null,"General",null,null,{"$f":"E1214+E1237","v":-130317690.3174842},null,{"$f":"G1214+G1237","v":-130317690.3174842}]
[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,{"$f":"E1217+E1237","v":-88080554.701241836},null,{"$f":"SUM(E1247:E1247)","v":-88080554.701241836}]

{"sheet":"Accrual True-Up","index":51,"n_rows":1247,"n_cols":16,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,null,null,"A","B","C","D","E"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,null,null,null,"G/L Acct","Contractor/Vendor Name","Item Text (Description of Service)","Accrual","Invoiced Amount"]
[null,null,null,null,null,null,null,null,null,null,1,5303030,"Whitaker Construction","4100 South Relocation",50000]
[null,null,null,null,null,null,null,null,null,null,2,5303030,"Tempest Enterprises","UDOT 7200 S Relocation (50% Reim)",79749.06,79749.06]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K5+1","v":3},5303030,"Niels Fugal Sons CO LLC","CS206 - FL 125 Ogden Groundbed",17237.2,17237.2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K6+1","v":4},5303030,"Niels Fugal Sons CO LLC","CS208 - FL 97 Moab Groundbed",18000,22156.639999999999]
[null,null,null,null,null,null,null,null,null,null,5,5303030,"WHITAKER CONSTRUCTION","RIVERTON ODORANT FACILITY CONSTRUCTION",55912]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount",null,null,null,6,5303030,"ENSIGN ENGINEERING","RIVERTON ODORANT FACILITY SURVEY AS-BUILT",5700,{"$f":"2025+1895","v":3920}]
["UTILITY OPERATING REVENUE",null,null,null,null,null,null,null,null,null,7,5303030,"GATEWAY PAINTING","PAINTED PV0010 STATION YARD PIPING",6180]
["TARIFF DTH SALES AND REVENUE",null,null,null,null,null,null,null,null,null,8,5399065,"KERN RIVER (CREDIT)","RIVERTON ODORANT FACILITY CONSTRUCTION",-413708.36,-357797]
[null,null,null,null,null,null,null,null,null,null,9,5399065,"UPS (CREDIT)","UPS SLC Distribution Service Line",-35907.49,-35762.74]
[null,null,null,null,null,null,null,null,null,null,10,5399065,"UPS (CREDIT)","UPS SLC Distribution Meter Set",-429747.06,-298086.42]
[null,null,null,null,null,null,null,null,null,null,11,5399065,"B. Jackson Costruction and Engineering","New Service Line Installations",94293,101128.6]
["Utah",null,null,null,null,null,null,null,null,null,12,5399065,"Diamond S Company","New Service Line Installations",112438,115412.05]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E16:E16)","v":0},null,null,null,13,5399065,"Niels Fugal Sons CO LLC","New Service Line Installations",109462,91039.3]
[null,null,null,null,null,null,null,null,null,null,14,5399065,"Niels Fugal Sons CO LLC","New Service Line Installations",168998,103060.78]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E18:E18)","v":0},null,null,null,15,5399065,"Tempest Enterprises","New Service Line Installations",81830,145858.72]
[null,null,null,null,null,null,null,null,null,null,16,5399065,"Tempest Enterprises","New Service Line Installations",80310,87528.53]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E20:E20)","v":0},null,null,null,17,5399065,"Whitaker Construction","New Service Line Installations",102318,133085.72]
[null,null,"Total Revenue",null,{"$f":"SUM(E16:E20)","v":0},null,{"$f":"SUM(E21:E21)","v":0},null,null,null,18,5399065,"Whitaker Construction","New Service Line Installations",79470,98541.81]
[null,null,null,null,null,null,null,null,null,null,19,5399065,"B. Jackson Costruction and Engineering","New Main Installations",45858,45938.93]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E23:E23)","v":0},null,null,null,20,5399065,"Diamond S Company","New Main Installations",286127,257346.83]
[null,null,null,null,null,null,null,null,null,null,21,5399065,"Niels Fugal Sons CO LLC","New Main Installations",235269,240316.77]
[null,"GS-C","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E25:E25)","v":0},null,null,null,22,5399065,"Tempest Enterprises","New Main Installations",45177,74065.73]
[null,null,null,null,null,null,null,null,null,null,23,5399065,"Tempest Enterprises","New Main Installations",318543,186646.89]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E27:E27)","v":0},null,null,null,24,5399065,"Whitaker Construction","New Main Installations",130069,119746.24000000001]
[null,null,null,null,null,null,null,null,null,null,25,5399065,"Whitaker Construction","New Main Installations",119802,224872.05]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E29:E29)","v":0},null,null,null,26,5399065,"Flare Construction","New Main Installations",57366,59622.86]
[null,null,"Total Revenue",null,{"$f":"SUM(E25:E29)","v":0},null,{"$f":"SUM(E30:E30)","v":0},null,null,null,27,5399065,"Niels Fugal Sons CO LLC","IHP Main Replacement",140508,186354.03]
[null,null,null,null,null,null,null,null,null,null,28,5399065,"B. Jackson Costruction and Engineering","IHP Main Replacement",73851,70444.13]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E32:E32)","v":0},null,null,null,29,5399065,"Canyon Pipeline","IHP Main Replacement",46146]
[null,null,null,null,null,null,null,null,null,null,30,5399065,"Niels Fugal Sons CO LLC","IHP Main Replacement",137256,794916.48]
[null,"GSS","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E34:E34)","v":0},null,null,null,31,5399065,"Niels Fugal Sons CO LLC","IHP Main Replacement",200860,143000.01999999999]
[null,null,null,null,null,null,null,null,null,null,32,5399065,"Whitaker Construction","IHP Main Replacement",285266,32642.37]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E36:E36)","v":0},null,null,null,33,5399065,"Flare Construction","IHP Main Relocation",28512,28551.08]
[null,null,null,null,null,null,null,null,null,null,34,5399065,"Whitaker Construction","IHP Main Relocation",69361]
[null,null,"Commodity Revenue",null,null,null,{"$f":"SUM(E38:E38)","v":0},null,null,null,{"$f":"K37+1","v":35},null,null,null,{"$f":"SUM(O4:O37)","v":2402505.35},{"$f":"SUM(P5:P37)","v":2771536.66}]
[null,null,"Total Revenue",null,{"$f":"SUM(E34:E38)","v":0},null,{"$f":"SUM(E39:E39)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K38+1","v":36},null,null,null,"Difference",{"$f":"P38-O38","v":369031.31000000006}]
[null,null,"Total Dth",null,null,null,{"$f":"SUM(E41:E41)","v":0},null,null,null,{"$f":"K40+1","v":37},null,null,null,"Audit Accrual Difference",-673367]
[null,null,null,null,null,null,null,null,null,null,38,null,null,null,"Total Accrual True-Up",{"$f":"P41+P40","v":-304335.68999999994}]
[null,"F1_FS_F1A_F1B","Distribution Non-Gas Rev",null,null,null,{"$f":"SUM(E43:E43)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflated",{"$f":"-318495","v":-318495}]
[null,null,"Supplier Non-Gas Revenue",null,null,null,{"$f":"SUM(E45:E45)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Utah",-682076]
[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_TBF","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,{"$f":"P46","v":-682076},null,{"$f":"SUM(E850:E850)","v":-682076}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E851:E851)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E850:E851)","v":-682076},null,{"$f":"SUM(E852:E852)","v":-682076}]
[924,"Property Insurance"]
[null,null,"Utah",null,null,null,{"$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":-682076},null,{"$f":"SUM(E886:E886)","v":-682076}]
[null,"Wyoming Administrative & General Exp",null,null,0,null,{"$f":"SUM(E887:E887)","v":0}]
[]
[null,"Total Administrative & General Expense",null,null,{"$f":"IF((E886+E887)=E884+E880+E876+E872+E868+E864+E860+E856+E852+E848+E844+E840,E886+E887,\"ERROR\")","v":-682076},null,{"$f":"SUM(E889:E889)","v":-682076}]
[]
[]
[null,"Total Utility O&M Expenses",null,null,{"$f":"E649+E752+E805+E833+E889","v":-682076},null,{"$f":"SUM(E892:E892)","v":-682076}]
[]
[]
["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$41","v":168847.08098520397}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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":-682076},null,{"$f":"SUM(E939:E939)","v":-682076}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$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,{"$f":"E892","v":-682076},null,-682076]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$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":-682076},null,-682076]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":-1868.7013698630137},null,{"$f":"SUM(E1232:E1232)","v":-1868.7013698630137}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":1691.1747397260274},null,{"$f":"SUM(E1237:E1237)","v":1691.1747397260274}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":1691.1747397260274}]
[]
["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,{"$f":"E1214+E1237","v":1691.1747397260274},null,{"$f":"G1214+G1237","v":1691.1747397260274}]
[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,{"$f":"E1217+E1237","v":1691.1747397260274},null,{"$f":"SUM(E1247:E1247)","v":1691.1747397260274}]

{"sheet":"Fines","index":52,"n_rows":1247,"n_cols":13,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"},null,null,null,null,null,null,null,null,"Fines Total (MDR D.22)"]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"Fines Removal",null,null,{"$f":"-3825","v":-3825}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,null,"Utah",null,null,-3702]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(G709:G710)","v":0}]
[]
[887,"Maintenance of Mains"]
[null,null,"Utah",null,{"$f":"M3","v":-3702},null,{"$f":"SUM(E714:E714)","v":-3702}]
[null,null,"Wyoming",null,null,null,{"$f":"SUM(E715:E715)","v":0}]
[null,null,"Total",null,{"$f":"SUM(E714:E715)","v":-3702},null,{"$f":"SUM(G714:G715)","v":-3702}]
[]
[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,{"$f":"E654+E659+E664+E669+E674+E679+E684+E689+E694+E699+E704+E709+E714+E719+E724+E729+E734+E739+E744","v":-3702},null,{"$f":"G654+G659+G664+G669+G674+G679+G684+G689+G694+G699+G704+G709+G714+G719+G724+G729+G734+G739+G744","v":-3702}]
[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":-3702},null,{"$f":"G656+G661+G666+G671+G676+G681+G686+G691+G696+G701+G706+G711+G716+G721+G726+G731+G736+G741+G746","v":-3702}]
[]
["Customer Accounts Expense"]
[]
[901,"Supervision"]
[null,null,"Utah",null,null,null,{"$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":-3702},null,{"$f":"SUM(E892:E892)","v":-3702}]
[]
[]
["OTHER UTILITY OPERATING EXPENSES"]
[]
["Depreciation, Amortization, & Other Taxes"]
[]
[403,"Depreciation Expense"]
[null,null,"Production",null,null,null,{"$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$41","v":916.42557985799988}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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":-3702},null,{"$f":"SUM(E939:E939)","v":-3702}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$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,{"$f":"E892","v":-3702},null,-3702]
[null,null,"Deprec, Depl, & Amort",null,0,null,0]
[null,null,"Taxes - Excluding Income Taxes",null,{"$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":-3702},null,-3702]
[]
[null,null,"Daily Cost of Service",null,{"$f":"+E1230/365","v":-10.142465753424657},null,{"$f":"SUM(E1232:E1232)","v":-10.142465753424657}]
[]
[null,"Working Capital - Cash Factor",null,null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$f":"E1232*E1234","v":9.1789315068493149},null,{"$f":"SUM(E1237:E1237)","v":9.1789315068493149}]
[null,null,null,null,null,null,{"$f":"G1234*G1232","v":9.1789315068493149}]
[]
["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,{"$f":"E1214+E1237","v":9.1789315068493149},null,{"$f":"G1214+G1237","v":9.1789315068493149}]
[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,{"$f":"E1217+E1237","v":9.1789315068493149},null,{"$f":"SUM(E1247:E1247)","v":9.1789315068493149}]

{"sheet":"Optional Adjustment 3","index":53,"n_rows":1247,"n_cols":11,"rows_kept":1247,"cut":false,"hidden":true,"merged":[]}
[{"$f":"'Control Panel'!$B$1","v":"Dominion Energy"}]
[{"$f":"'Control Panel'!$B$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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,-100791,null,{"$f":"SUM(E902:E902)","v":-100791},null,{"$f":"'Control Panel'!F2","v":6422903.0451464895},null,"Commission order was actually 127,881,  we had to plug in order to tie to final revenue requirement"]
[null,null,"General",null,null,null,{"$f":"SUM(E903:E903)","v":0}]
[null,null,"Total Depreciation Expense",null,{"$f":"SUM(E900:E903)","v":-100791},null,{"$f":"SUM(G900:G903)","v":-100791}]
[]
[404,"Amortization and Depletion"]
[null,null,"Production",null,null,null,{"$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":-100791},null,{"$f":"SUM(E913:E913)","v":-100791}]
[]
["Tax Expenses"]
[408,"Taxes Other Than Income Taxes"]
[null,null,"Production",null,null,null,{"$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$41","v":24950.688984188997}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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":-100791},null,{"$f":"SUM(E936:E936)","v":-100791}]
[]
[]
["SYSTEM TOTAL UTILITY OPERATING EXPENSES",null,null,null,{"$f":"E639+E892+E936","v":-100791},null,{"$f":"SUM(E939:E939)","v":-100791}]
[]
[]
[]
["FERC Acct"]
[]
[]
["NET UTILITY PLANT"]
["Gas Plant In Service"]
[null,"Intangible Plant"]
["302","Franchises & Consents"]
[null,"Distribution - Wyoming",null,null,null,null,{"$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,{"$f":"SUM(E1110:E1110)","v":0}]
[null,null,"Distribution - Utah",null,-3608652,null,{"$f":"SUM(E1111:E1111)","v":-3608652}]
[null,null,"General",null,null,null,{"$f":"SUM(E1112:E1112)","v":0}]
[null,null,"Total",null,null,null,{"$f":"SUM(G1109:G1112)","v":-3608652}]
[]
[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,{"$f":"E1093+E1098+E1104+E1111+E1118","v":-3608652},null,{"$f":"G1093+G1098+G1104+G1111+G1118","v":-3608652}]
[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":-3608652}]
[]
[]
["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,{"$f":"G1125+G1203","v":0}]
[null,"Distribution - Utah",null,null,-3608652,null,{"$f":"G1126+G1204","v":-3608652}]
[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,{"$f":"G1130+G1208","v":-3608652}]
[]
["WORKING CAPITAL - CASH (General Plant)"]
[]
[null,"Cost of Service - Including Gas Costs"]
[null,null,"Gas Purchase Expenses",null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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,{"$f":"SUM(E1242:E1242)","v":0}]
[null,"Distribution - Utah",null,null,-3608652,null,{"$f":"SUM(E1243:E1243)","v":-3608652}]
[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":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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":58,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":59,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":61,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":62,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":63,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":64,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":65,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":66,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":67,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":68,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":69,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":70,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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,{"$f":"Report!L13","v":399716498.8651464}]
[]
[2821,"Accum Deferred Income Taxes - State"]
[null,null,"Production",null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":71,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":72,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":73,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"}]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"}]
[]
[]
[]
[]
[]
["FERC Acct",null,"Description",null,"Input",null,"Adjustment Amount"]
["UTILITY OPERATING REVENUE"]
["TARIFF DTH SALES AND REVENUE"]
[]
[]
[]
["Utah"]
[null,"GS-R","Distribution Non-Gas Rev",null,null,null,{"$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,{"$f":"SUM(E122:E122)","v":0}]
[]
[null,"FT_TBF","Distribution Non-Gas Rev",null,null,null,{"$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$41","v":0}]
[]
[4091,"Income Taxes - State",null,null,null,null,{"$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$21","v":-0.90500000000000003},null,{"$f":"'Control Panel'!$F$21","v":-0.90500000000000003}]
[]
[]
[null,"WORKING CAPITAL - CASH (General Plant)",null,null,{"$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":74,"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$2","v":"Utah - DEC 2021 Adjusted Avg  Results"},null,null,null,null,null,null,null,null,"Labor Annualization Calculations"]
[{"$f":"'Control Panel'!$B$3","v":"12 Months Ended : Dec-2021"},null,null,null,null,null,null,null,null,"12 Mos Dec-2020"]
[]
[null,null,null,null,null,null,null,null,null,"2020-12-01"]
[null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,{"$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,32089597.190000001]
[null,null,null,null,null,null,null,null,6,"Intercompany & Allocated Charges",null,174227.53]
[920,"Administrative & General Salaries",null,null,null,null,null,null,7,"Expense",null,31778124.150000006]
[null,null,"Utah",null,{"$f":"E15*K48","v":3739680.3925994481},null,{"$f":"SUM(E13:E13)","v":3739680.3925994481},null,8,"Other",null,2070355.24]
[null,null,"Wyoming",null,{"$f":"E15*K49","v":117629.67766147891},null,{"$f":"SUM(E14:E14)","v":117629.67766147891},null,9,"Total Base Labor",null,{"$f":"SUM(L10:L13)","v":66112304.110000007}]
[null,null,"Total",null,{"$f":"L46","v":3857310.0702609271},null,{"$f":"SUM(E15:E15)","v":3857310.0702609271},null,10]
[null,null,null,null,null,null,null,null,11,"Incentive Compensation",null,7400517.3799999999]
[null,null,null,null,null,null,null,null,12,"Total Labor",null,{"$f":"L16+L14","v":73512821.49000001}]
[null,null,null,null,null,null,null,null,13]
[null,null,null,null,null,null,null,null,14,"Expense",null,31778124.150000006]
[null,null,null,null,null,null,null,null,15,"Incentive Accrual Expense",null,3850200.0599999996]
[null,null,null,null,null,null,null,null,16,"Other",null,0]
[null,null,null,null,null,null,null,null,17,"Total Base Labor Expensed",null,{"$f":"SUM(L19:L21)","v":35628324.210000008}]
[null,null,null,null,null,null,null,null,18]
[null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,20,"Overhead Components"]
[null,null,null,null,null,null,null,null,21,"Other Than Payroll Taxes"]
[null,null,null,null,null,null,null,null,22,"Pension Plan",null,-7085807.7899999991]
[null,null,null,null,null,null,null,null,23,"Heathcare",null,8310817.4900000002]
[null,null,null,null,null,null,null,null,24,"401K",null,2049663.43]
[null,null,null,null,null,null,null,null,25,"Post Retirement",null,-1776507]
[null,null,null,null,null,null,null,null,26,"Allowed Time",null,207424]
[null,null,null,null,null,null,null,null,27,"Other",null,1392084.15]
[null,null,null,null,null,null,null,null,28,"Total Overhead",null,{"$f":"SUM(L27:L32)","v":3097674.2800000007}]
[null,null,null,null,null,null,null,null,29]
[null,null,null,null,null,null,null,null,30,"Overhead Expensed",null,1329430.1000000001]
[null,null,null,null,null,null,null,null,31]
[null,null,null,null,null,null,null,null,32,"Total Labor & Overhead ",null,76610495.770000011]
[null,null,null,null,null,null,null,null,33]
[null,null,null,null,null,null,null,null,34,"Total Labor & Overhead Expensed",null,36957754.310000002]
[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 5-Year Average 2015-2019 Annual Capitalization Ratio",0.53276073950488312,{"$f":"L37*K42","v":40815064.380260929}]
[null,null,null,null,null,null,null,null,38,"\\2 Actual 12 Months 2019 Capitalization Ratio",0.48241111010369325,{"$f":"L37*K43","v":36957754.310000002}]
[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,{"$f":"L42-L43","v":3857310.0702609271}]
[null,null,null,null,null,null,null,null,42]
[null,null,null,null,null,null,null,null,43,"Utah",0.96950473891938849,{"$f":"E13","v":3739680.3925994481}]
[null,null,null,null,null,null,null,null,44,"Wyoming",3.0495261080611513E-2,{"$f":"E14","v":117629.67766147891}]

{"sheet":"COS REVRUN","index":75,"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]